DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$121.59
Today's Fair Value
$23.42 -80.74%
Margin of Safety
-419.17%
Projected Value (5Y)
$37.72 -68.98%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 13.25% | CAGR (5y): 3.04%
%
Regression: -3.4% | CAGR (5y): -5.13%
%
Regression: 17.33% | CAGR (5y): 24.57%
Capped at 30.00x (Historical 5y: 10.61x)
%