DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$712.45
Today's Fair Value
$2000.23 +180.75%
Margin of Safety
+64.38%
Projected Value (5Y)
$3221.39 +352.16%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 21.05% | CAGR (5y): 19.72%
%
Regression: -3.15% | CAGR (5y): -3.88%
%
Regression: -9.43% | CAGR (5y): -12.94%
Capped at 30.00x (Historical 5y: 61.46x)
%