DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$204.78
Today's Fair Value
$30.25 -85.23%
Margin of Safety
-576.96%
Projected Value (5Y)
$48.72 -76.21%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 2.67% | CAGR (5y): 0%
%
Regression: -0.56% | CAGR (5y): -3.24%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 16.08x)
%