DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$184.11
Today's Fair Value
$27.76 -84.92%
Margin of Safety
-563.22%
Projected Value (5Y)
$44.70 -75.72%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 153.08% | CAGR (5y): 0%
%
Regression: 23.48% | CAGR (5y): 21.23%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 311.71x)
%