DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$290.07
Today's Fair Value
$95.83 -66.96%
Margin of Safety
-202.69%
Projected Value (5Y)
$154.33 -46.8%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 4.74% | CAGR (5y): 20.3%
%
Regression: -2.19% | CAGR (5y): 4.63%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 53.45x)
%