DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$221.01
Today's Fair Value
$4.99 -97.74%
Margin of Safety
-4329.06%
Projected Value (5Y)
$8.03 -96.37%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.15% | CAGR (5y): 11.13%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: n/a)
%