DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$675.67
Today's Fair Value
$1105.17 +63.57%
Margin of Safety
+38.86%
Projected Value (5Y)
$1779.89 +163.43%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 9.59% | CAGR (5y): 7.47%
%
Regression: -1.15% | CAGR (5y): -2.36%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 21.96x)
%