DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$181.17
Today's Fair Value
$86.07 -52.49%
Margin of Safety
-110.49%
Projected Value (5Y)
$138.62 -23.49%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 107.43% | CAGR (5y): 0%
%
Regression: 48.42% | CAGR (5y): 47.74%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 107.16x)
%