DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$204.96
Today's Fair Value
$81.07 -60.45%
Margin of Safety
-152.82%
Projected Value (5Y)
$130.57 -36.29%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 8.64% | CAGR (5y): -9.6%
%
Regression: -0.93% | CAGR (5y): -1.44%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 20.26x)
%