DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$274.58
Today's Fair Value
$780.67 +184.31%
Margin of Safety
+64.83%
Projected Value (5Y)
$1257.28 +357.89%
Dividends Paid (5Y)
$1.70
DCF Inputs
Scenario
%
Regression: 19.54% | CAGR (5y): 60.98%
%
Regression: -5.45% | CAGR (5y): -6.81%
%
Defaulting to baseline growth (2.5%).
Capped at 30.00x (Historical 5y: 22.23x)
%