DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$235.24
Today's Fair Value
$23.12 -90.17%
Margin of Safety
-917.47%
Projected Value (5Y)
$37.23 -84.17%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -9.1% | CAGR (5y): 0%
%
Regression: 2.63% | CAGR (5y): 0.93%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 25.66x)
%