DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3229.01
Today's Fair Value
$2156.54 -33.21%
Margin of Safety
-49.73%
Projected Value (5Y)
$3473.13 +7.56%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 8.3% | CAGR (5y): 0%
%
Regression: -6.15% | CAGR (5y): -5.85%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 25.92x)
%