DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$72.84
Today's Fair Value
$23.43 -67.83%
Margin of Safety
-210.88%
Projected Value (5Y)
$37.74 -48.19%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 3.92% | CAGR (5y): 3.04%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 218.04x)
%