DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$393.70
Today's Fair Value
$53.12 -86.51%
Margin of Safety
-641.15%
Projected Value (5Y)
$85.55 -78.27%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 9.54% | CAGR (5y): -4.58%
%
Regression: -0.74% | CAGR (5y): 12.44%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 8.55x)
%