DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$119.11
Today's Fair Value
$22.84 -80.82%
Margin of Safety
-421.50%
Projected Value (5Y)
$36.79 -69.11%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 0.45% | CAGR (5y): 2.23%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 73.73x)
%