DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1906.49
Today's Fair Value
$186.39 -90.22%
Margin of Safety
-922.85%
Projected Value (5Y)
$300.18 -84.25%
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: 42.9x)
%