DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$224.39
Today's Fair Value
$109.36 -51.26%
Margin of Safety
-105.18%
Projected Value (5Y)
$176.13 -21.51%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 3.37% | CAGR (5y): -1.21%
%
Regression: 0.75% | CAGR (5y): 1.06%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 25.47x)
%