DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2373.85
Today's Fair Value
$5703.14 +140.25%
Margin of Safety
+58.38%
Projected Value (5Y)
$9184.96 +286.92%
Dividends Paid (5Y)
$20.37
DCF Inputs
Scenario
%
Regression: 21.34% | CAGR (5y): 16.65%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 0.74% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 30.75x)
%