DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$414.50
Today's Fair Value
$19.06 -95.4%
Margin of Safety
-2074.71%
Projected Value (5Y)
$30.70 -92.59%
Dividends Paid (5Y)
$21.70
DCF Inputs
Scenario
%
Regression: -1.29% | CAGR (5y): -50.45%
%
Regression: -2.41% | CAGR (5y): -1.9%
%
Regression: 11.61% | CAGR (5y): 5.37%
Capped at 30.00x (Historical 5y: 16.63x)
%