DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$412.65
Today's Fair Value
$34.21 -91.71%
Margin of Safety
-1106.23%
Projected Value (5Y)
$55.10 -86.65%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 25.54% | CAGR (5y): 18.14%
%
Regression: 6.4% | CAGR (5y): 1.66%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 191.14x)
%