DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$222.06
Today's Fair Value
$13.64 -93.86%
Margin of Safety
-1528.01%
Projected Value (5Y)
$21.97 -90.11%
Dividends Paid (5Y)
$2.27
DCF Inputs
Scenario
%
Regression: -5.7% | CAGR (5y): -14.36%
%
Regression: -0.73% | CAGR (5y): 0.03%
%
Regression: 4.31% | CAGR (5y): 5.92%
Capped at 30.00x (Historical 5y: 57.46x)
%