DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$467.78
Today's Fair Value
$192.43 -58.86%
Margin of Safety
-143.09%
Projected Value (5Y)
$309.91 -33.75%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 9.46% | CAGR (5y): -4.83%
%
Regression: 0.19% | CAGR (5y): 0.76%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 67.22x)
%