DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$258.39
Today's Fair Value
$16.80 -93.5%
Margin of Safety
-1438.04%
Projected Value (5Y)
$27.06 -89.53%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 13.3% | CAGR (5y): -1.88%
%
Regression: -2.63% | CAGR (5y): -1.59%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 32.69x)
%