DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$253.62
Today's Fair Value
$81.22 -67.98%
Margin of Safety
-212.26%
Projected Value (5Y)
$130.81 -48.42%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -10.88% | CAGR (5y): -13.36%
%
Regression: -5.26% | CAGR (5y): -1.88%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 15.33x)
%