DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$191.09
Today's Fair Value
$37.76 -80.24%
Margin of Safety
-406.06%
Projected Value (5Y)
$60.81 -68.18%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 48% | CAGR (5y): 245.96%
%
Regression: 1.76% | CAGR (5y): 0.48%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 69.57x)
%