DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$256.01
Today's Fair Value
$60.39 -76.41%
Margin of Safety
-323.93%
Projected Value (5Y)
$97.26 -62.01%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.46% | CAGR (5y): 0.45%
%
Regression: -2.13% | CAGR (5y): -2%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 13.05x)
%