DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$670.71
Today's Fair Value
$703.06 +4.82%
Margin of Safety
+4.60%
Projected Value (5Y)
$1132.29 +68.82%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 19.71% | CAGR (5y): 15.63%
%
Regression: -1.26% | CAGR (5y): -1.43%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 59.66x)
%