DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$317.16
Today's Fair Value
$97.39 -69.29%
Margin of Safety
-225.66%
Projected Value (5Y)
$156.84 -50.55%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -10.54% | CAGR (5y): 0%
%
Regression: 0.24% | CAGR (5y): 0.05%
%
Regression: 9.51% | CAGR (5y): 4.33%
Capped at 30.00x (Historical 5y: 74.91x)
%