DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$359.69
Today's Fair Value
$163.53 -54.54%
Margin of Safety
-119.95%
Projected Value (5Y)
$263.36 -26.78%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 8.6% | CAGR (5y): 6.7%
%
Regression: 0.72% | CAGR (5y): -0.42%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 34.74x)
%