DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$328.01
Today's Fair Value
$808.82 +146.58%
Margin of Safety
+59.45%
Projected Value (5Y)
$1302.61 +297.13%
Dividends Paid (5Y)
$18.96
DCF Inputs
Scenario
%
Regression: -1.91% | CAGR (5y): 34.74%
%
Regression: -3.04% | CAGR (5y): -1.47%
%
Regression: 10.94% | CAGR (5y): 5.02%
Capped at 13.67x (Historical 5y: 11.62x)
%