DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$352.96
Today's Fair Value
$14.02 -96.03%
Margin of Safety
-2417.55%
Projected Value (5Y)
$22.58 -93.6%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 13.55% | CAGR (5y): 6.61%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 299.91x)
%