DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$190.22
Today's Fair Value
$37.76 -80.15%
Margin of Safety
-403.76%
Projected Value (5Y)
$60.82 -68.03%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 7.92% | CAGR (5y): 7.1%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 54.33x)
%