DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$57.29
Today's Fair Value
$36.76 -35.84%
Margin of Safety
-55.85%
Projected Value (5Y)
$59.20 +3.33%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 15.6% | CAGR (5y): -2.7%
%
Regression: -1.48% | CAGR (5y): -3.19%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 7.66x)
%