DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$642.29
Today's Fair Value
$786.25 +22.41%
Margin of Safety
+18.31%
Projected Value (5Y)
$1266.26 +97.15%
Dividends Paid (5Y)
$9.86
DCF Inputs
Scenario
%
Regression: 10.1% | CAGR (5y): 26.47%
%
Regression: -9.21% | CAGR (5y): -7.22%
%
Regression: 30.94% | CAGR (5y): 13.05%
Capped at 30.00x (Historical 5y: 9.21x)
%