DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$327.95
Today's Fair Value
$170.16 -48.11%
Margin of Safety
-92.73%
Projected Value (5Y)
$274.04 -16.44%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 16.99% | CAGR (5y): 13.06%
%
Regression: -0.94% | CAGR (5y): -0.46%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 77.67x)
%