DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$320.69
Today's Fair Value
$140.46 -56.2%
Margin of Safety
-128.31%
Projected Value (5Y)
$226.22 -29.46%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 13.6% | CAGR (5y): 6.96%
%
Regression: 0.49% | CAGR (5y): -1.41%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 51.39x)
%