DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$757.45
Today's Fair Value
$49.29 -93.49%
Margin of Safety
-1436.72%
Projected Value (5Y)
$79.38 -89.52%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 40.39% | CAGR (5y): 0%
%
Regression: 1.79% | CAGR (5y): 0.11%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 20.31x)
%