DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$193.96
Today's Fair Value
$45.74 -76.42%
Margin of Safety
-324.05%
Projected Value (5Y)
$73.66 -62.02%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.81% | CAGR (5y): 9.7%
%
Regression: 11.43% | CAGR (5y): 3.77%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 21.31x)
%