DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$154.19
Today's Fair Value
$57.39 -62.78%
Margin of Safety
-168.67%
Projected Value (5Y)
$92.43 -40.05%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 3.97% | CAGR (5y): 4.35%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 77.79x)
%