DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$387.25
Today's Fair Value
$7.59 -98.04%
Margin of Safety
-5002.11%
Projected Value (5Y)
$12.23 -96.84%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 15.35% | CAGR (5y): 6.33%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 468.72x)
%