DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$163.78
Today's Fair Value
$46.71 -71.48%
Margin of Safety
-250.63%
Projected Value (5Y)
$75.23 -54.07%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 3.18% | CAGR (5y): -18.19%
%
Regression: 3.78% | CAGR (5y): 2.89%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 47.23x)
%