DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$145.14
Today's Fair Value
$43.62 -69.95%
Margin of Safety
-232.74%
Projected Value (5Y)
$70.25 -51.6%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 8.5% | CAGR (5y): 0%
%
Regression: 6.5% | CAGR (5y): 13.35%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 42.05x)
%