DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$442.74
Today's Fair Value
$1921.61 +334.03%
Margin of Safety
+76.96%
Projected Value (5Y)
$3094.77 +599%
Dividends Paid (5Y)
$2853.87
DCF Inputs
Scenario
%
Regression: 9.81% | CAGR (5y): 8.51%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 42.88% | CAGR (5y): 182.12%
Capped at 30.00x (Historical 5y: 75.9x)
%