DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$375.72
Today's Fair Value
$59.70 -84.11%
Margin of Safety
-529.35%
Projected Value (5Y)
$96.15 -74.41%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 25.54% | CAGR (5y): 18.14%
%
Regression: 6.4% | CAGR (5y): 1.66%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 192.64x)
%