DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$184.61
Today's Fair Value
$64.27 -65.19%
Margin of Safety
-187.24%
Projected Value (5Y)
$103.50 -43.94%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 7.47% | CAGR (5y): -21.42%
%
Regression: -0.23% | CAGR (5y): -3.92%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 23.82x)
%