DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$115.24
Today's Fair Value
$63320.65 +54846.76%
Margin of Safety
+99.82%
Projected Value (5Y)
$101978.54 +88392.31%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 12.31% | CAGR (5y): -8.94%
%
Regression: 0.95% | CAGR (5y): 0.79%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 20.16x)
%