DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$237.70
Today's Fair Value
$398.49 +67.64%
Margin of Safety
+40.35%
Projected Value (5Y)
$641.77 +169.99%
Dividends Paid (5Y)
$1.70
DCF Inputs
Scenario
%
Regression: 11.12% | CAGR (5y): 38.12%
%
Regression: -0.08% | CAGR (5y): -0.17%
%
Defaulting to baseline growth (2.5%).
Capped at 30.00x (Historical 5y: 39.86x)
%