DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$258.70
Today's Fair Value
$5.54 -97.86%
Margin of Safety
-4569.68%
Projected Value (5Y)
$8.93 -96.55%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 8.42% | CAGR (5y): 11.23%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 275.3x)
%