DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$150.56
Today's Fair Value
$81.04 -46.17%
Margin of Safety
-85.78%
Projected Value (5Y)
$130.51 -13.32%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -6.32% | CAGR (5y): 4.48%
%
Regression: -1.36% | CAGR (5y): -0.13%
%
Regression: 8.94% | CAGR (5y): 2.95%
Capped at 30.00x (Historical 5y: 13.25x)
%