DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$170.68
Today's Fair Value
$87.45 -48.76%
Margin of Safety
-95.17%
Projected Value (5Y)
$140.84 -17.48%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -6.32% | CAGR (5y): 4.48%
%
Regression: -1.36% | CAGR (5y): -0.13%
%
Regression: 9.04% | CAGR (5y): 2.95%
Capped at 30.00x (Historical 5y: 13.42x)
%