DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$217.89
Today's Fair Value
$105.23 -51.7%
Margin of Safety
-107.06%
Projected Value (5Y)
$169.47 -22.22%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -10.88% | CAGR (5y): -13.36%
%
Regression: -5.26% | CAGR (5y): -1.88%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 15.43x)
%