DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$165.00
Today's Fair Value
$23.05 -86.03%
Margin of Safety
-615.84%
Projected Value (5Y)
$37.13 -77.5%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 5.02% | CAGR (5y): 3.21%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 175.85x)
%