DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$620.23
Today's Fair Value
$828.61 +33.6%
Margin of Safety
+25.15%
Projected Value (5Y)
$1334.48 +115.16%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 23.96% | CAGR (5y): 13.11%
%
Regression: -0.95% | CAGR (5y): -3.09%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 18.19x)
%