DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$365.87
Today's Fair Value
$184.14 -49.67%
Margin of Safety
-98.69%
Projected Value (5Y)
$296.56 -18.94%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 34.14% | CAGR (5y): 67.87%
%
Regression: 3.81% | CAGR (5y): 5.72%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 57.67x)
%