DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$504.80
Today's Fair Value
$151.29 -70.03%
Margin of Safety
-233.66%
Projected Value (5Y)
$243.66 -51.73%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 61.44% | CAGR (5y): 58.83%
%
Regression: 8.12% | CAGR (5y): 6.26%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 88.33x)
%