DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$249.83
Today's Fair Value
$69.27 -72.27%
Margin of Safety
-260.66%
Projected Value (5Y)
$111.56 -55.35%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 9.64% | CAGR (5y): 3.67%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 45.61x)
%