DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$462.72
Today's Fair Value
$59.34 -87.18%
Margin of Safety
-679.78%
Projected Value (5Y)
$95.57 -79.35%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.22% | CAGR (5y): -3.53%
%
Regression: -3.94% | CAGR (5y): -0.88%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 40.75x)
%