DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$622.53
Today's Fair Value
$764.39 +22.79%
Margin of Safety
+18.56%
Projected Value (5Y)
$1231.06 +97.75%
Dividends Paid (5Y)
$38.11
DCF Inputs
Scenario
%
Regression: 17.81% | CAGR (5y): 19.73%
%
Regression: -2.42% | CAGR (5y): -3.09%
%
Regression: 8.14% | CAGR (5y): 7.97%
Capped at 18.00x (Historical 5y: 14.49x)
%