DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$203.17
Today's Fair Value
$11.00 -94.59%
Margin of Safety
-1747.00%
Projected Value (5Y)
$17.72 -91.28%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 29.3% | CAGR (5y): 11.62%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 165.66x)
%