DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$176.94
Today's Fair Value
$54.74 -69.06%
Margin of Safety
-223.24%
Projected Value (5Y)
$88.16 -50.18%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 27.86% | CAGR (5y): 26.02%
%
Regression: 5.9% | CAGR (5y): 0.97%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 112.85x)
%