DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$76.38
Today's Fair Value
$26.67 -65.08%
Margin of Safety
-186.39%
Projected Value (5Y)
$42.96 -43.75%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 9.86% | CAGR (5y): 14.98%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 20.3x)
%