DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$244.32
Today's Fair Value
$24.57 -89.94%
Margin of Safety
-894.38%
Projected Value (5Y)
$39.57 -83.8%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 5.02% | CAGR (5y): 3.21%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 348.2x)
%