DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$36.28
Today's Fair Value
$21.17 -41.65%
Margin of Safety
-71.37%
Projected Value (5Y)
$34.10 -6.01%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.85% | CAGR (5y): -7.51%
%
Regression: -1.71% | CAGR (5y): -1.3%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 28.73x)
%