DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$341.09
Today's Fair Value
$1141.96 +234.8%
Margin of Safety
+70.13%
Projected Value (5Y)
$1839.14 +439.19%
Dividends Paid (5Y)
$35.81
DCF Inputs
Scenario
%
Regression: 18.77% | CAGR (5y): 22.55%
%
Regression: 0.52% | CAGR (5y): 0.29%
%
Regression: 16.05% | CAGR (5y): 15.24%
Capped at 30.00x (Historical 5y: 48.55x)
%