DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$127.40
Today's Fair Value
$28.25 -77.83%
Margin of Safety
-350.97%
Projected Value (5Y)
$45.49 -64.29%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 6.73% | CAGR (5y): 25.24%
%
Regression: 1.07% | CAGR (5y): 6.02%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 62.76x)
%