DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1586.39
Today's Fair Value
$3774.67 +137.94%
Margin of Safety
+57.97%
Projected Value (5Y)
$6079.15 +283.21%
Dividends Paid (5Y)
$79.87
DCF Inputs
Scenario
%
Regression: 23.41% | CAGR (5y): 25.23%
%
Regression: -1.18% | CAGR (5y): -1.48%
%
Regression: 24.89% | CAGR (5y): 23.21%
Capped at 30.00x (Historical 5y: 37.08x)
%