DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$253.71
Today's Fair Value
$9.19 -96.38%
Margin of Safety
-2660.72%
Projected Value (5Y)
$14.80 -94.17%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 9.95% | CAGR (5y): -21.56%
%
Regression: 1.18% | CAGR (5y): 1.2%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 87.95x)
%