DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$150.98
Today's Fair Value
$12.02 -92.04%
Margin of Safety
-1156.07%
Projected Value (5Y)
$19.36 -87.18%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 12.91% | CAGR (5y): 6.1%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 177.32x)
%