DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$690.35
Today's Fair Value
$1512.09 +119.03%
Margin of Safety
+54.34%
Projected Value (5Y)
$2435.24 +252.75%
Dividends Paid (5Y)
$12.16
DCF Inputs
Scenario
%
Regression: 18.42% | CAGR (5y): 46.13%
%
Regression: -3.39% | CAGR (5y): -4.06%
%
Regression: 11.26% | CAGR (5y): 25.21%
Capped at 18.00x (Historical 5y: 14.84x)
%