DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$179.95
Today's Fair Value
$90.96 -49.45%
Margin of Safety
-97.83%
Projected Value (5Y)
$146.50 -18.59%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.75% | CAGR (5y): 12.7%
%
Regression: -0.06% | CAGR (5y): -1.36%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 82.97x)
%