DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$382.56
Today's Fair Value
$16.49 -95.69%
Margin of Safety
-2219.95%
Projected Value (5Y)
$26.55 -93.06%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 18.61% | CAGR (5y): 0%
%
Regression: 5.71% | CAGR (5y): 10.1%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 152.91x)
%