DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$255.00
Today's Fair Value
$125.08 -50.95%
Margin of Safety
-103.87%
Projected Value (5Y)
$201.44 -21%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.04% | CAGR (5y): 23.26%
%
Regression: -2.84% | CAGR (5y): -2.08%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 21.7x)
%