DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$322.75
Today's Fair Value
$41.54 -87.13%
Margin of Safety
-676.96%
Projected Value (5Y)
$66.90 -79.27%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 4.74% | CAGR (5y): 20.3%
%
Regression: -2.19% | CAGR (5y): 4.63%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 51.84x)
%