DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$214.68
Today's Fair Value
$54.57 -74.58%
Margin of Safety
-293.40%
Projected Value (5Y)
$87.88 -59.06%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 9.32% | CAGR (5y): 1.72%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 87.56x)
%