DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$83.10
Today's Fair Value
$38610.65 +46362.88%
Margin of Safety
+99.78%
Projected Value (5Y)
$62182.83 +74728.92%
Dividends Paid (5Y)
$3.18
DCF Inputs
Scenario
%
Regression: 12.74% | CAGR (5y): -29.47%
%
Regression: -0.85% | CAGR (5y): -1.28%
%
Regression: -1.47% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 15.51x)
%