DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$614.99
Today's Fair Value
$34.71 -94.36%
Margin of Safety
-1671.79%
Projected Value (5Y)
$55.90 -90.91%
Dividends Paid (5Y)
$15.99
DCF Inputs
Scenario
%
Regression: 18.33% | CAGR (5y): 8.47%
%
Regression: -1.33% | CAGR (5y): -2.27%
%
Regression: 18.32% | CAGR (5y): 18.32%
Capped at 30.00x (Historical 5y: 41.67x)
%