DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$187.31
Today's Fair Value
$22.22 -88.14%
Margin of Safety
-742.98%
Projected Value (5Y)
$35.79 -80.89%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 7.47% | CAGR (5y): -21.42%
%
Regression: -0.23% | CAGR (5y): -3.92%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 23.64x)
%