DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$321.32
Today's Fair Value
$153.98 -52.08%
Margin of Safety
-108.68%
Projected Value (5Y)
$247.99 -22.82%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 102.32% | CAGR (5y): 0%
%
Regression: 5.77% | CAGR (5y): 1.9%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 100.51x)
%