DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$208.24
Today's Fair Value
$37.76 -81.87%
Margin of Safety
-451.48%
Projected Value (5Y)
$60.82 -70.79%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 7.92% | CAGR (5y): 7.1%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 55.38x)
%