DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$39.14
Today's Fair Value
$14.68 -62.49%
Margin of Safety
-166.62%
Projected Value (5Y)
$23.65 -39.58%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -17.73% | CAGR (5y): 14.25%
%
Regression: 2.44% | CAGR (5y): 1.38%
%
Regression: -30.46% | CAGR (5y): -38.32%
Capped at 30.00x (Historical 5y: 25.19x)
%