DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$997.33
Today's Fair Value
$319.76 -67.94%
Margin of Safety
-211.90%
Projected Value (5Y)
$514.97 -48.37%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 58.74% | CAGR (5y): 0%
%
Regression: 15.42% | CAGR (5y): 7.77%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 79.03x)
%