DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$229.06
Today's Fair Value
$643.91 +181.11%
Margin of Safety
+64.43%
Projected Value (5Y)
$1037.02 +352.73%
Dividends Paid (5Y)
$13.84
DCF Inputs
Scenario
%
Regression: 38.8% | CAGR (5y): 41.76%
%
Regression: 4.6% | CAGR (5y): 0.55%
%
Regression: 20.42% | CAGR (5y): 20.42%
Capped at 30.00x (Historical 5y: 37.03x)
%