DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$61.65
Today's Fair Value
$36.62 -40.6%
Margin of Safety
-68.35%
Projected Value (5Y)
$58.98 -4.33%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 12.6% | CAGR (5y): 0%
%
Regression: -0.46% | CAGR (5y): -2.05%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 13.65x)
%