DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$235.27
Today's Fair Value
$25.46 -89.18%
Margin of Safety
-824.08%
Projected Value (5Y)
$41.01 -82.57%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 84.06% | CAGR (5y): 95.06%
%
Regression: 23.83% | CAGR (5y): 3.89%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 245.66x)
%