DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$157.46
Today's Fair Value
$59.89 -61.96%
Margin of Safety
-162.92%
Projected Value (5Y)
$96.46 -38.74%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 68.4% | CAGR (5y): 62.81%
%
Regression: 6.46% | CAGR (5y): 1.11%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 112x)
%