DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$228.88
Today's Fair Value
$854.16 +273.19%
Margin of Safety
+73.20%
Projected Value (5Y)
$1375.63 +501.03%
Dividends Paid (5Y)
$10.32
DCF Inputs
Scenario
%
Regression: 28.58% | CAGR (5y): 24.81%
%
Regression: 1.53% | CAGR (5y): 0.24%
%
Regression: 7.46% | CAGR (5y): 8.7%
Capped at 30.00x (Historical 5y: 46.85x)
%