DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$162.59
Today's Fair Value
$57.30 -64.76%
Margin of Safety
-183.75%
Projected Value (5Y)
$92.29 -43.24%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 20.54% | CAGR (5y): 0%
%
Regression: 1.38% | CAGR (5y): 0.01%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 158.81x)
%