DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$678.53
Today's Fair Value
$944.93 +39.26%
Margin of Safety
+28.19%
Projected Value (5Y)
$1521.82 +124.28%
Dividends Paid (5Y)
$14.27
DCF Inputs
Scenario
%
Regression: 34% | CAGR (5y): 14.73%
%
Regression: -0.51% | CAGR (5y): -0.04%
%
Regression: 8.87% | CAGR (5y): 6.91%
Capped at 30.00x (Historical 5y: 28.94x)
%