DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$333.85
Today's Fair Value
$73.91 -77.86%
Margin of Safety
-351.70%
Projected Value (5Y)
$119.04 -64.34%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 24.1% | CAGR (5y): 9.77%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 50.28x)
%