DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$126.38
Today's Fair Value
$33.52 -73.48%
Margin of Safety
-277.03%
Projected Value (5Y)
$53.99 -57.28%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -3.04% | CAGR (5y): -7.47%
%
Regression: 2.09% | CAGR (5y): 1.45%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 47.79x)
%