DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$440.07
Today's Fair Value
$217.27 -50.63%
Margin of Safety
-102.55%
Projected Value (5Y)
$349.91 -20.49%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -0.4% | CAGR (5y): 17.87%
%
Regression: 0.48% | CAGR (5y): 0.1%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 132.3x)
%