DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$810.70
Today's Fair Value
$1014.82 +25.18%
Margin of Safety
+20.11%
Projected Value (5Y)
$1634.38 +101.6%
Dividends Paid (5Y)
$24.93
DCF Inputs
Scenario
%
Regression: 40.38% | CAGR (5y): 55.03%
%
Regression: -2.52% | CAGR (5y): -0.05%
%
Regression: 9.96% | CAGR (5y): 12.98%
Capped at 30.00x (Historical 5y: 57.7x)
%