DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$349.02
Today's Fair Value
$718.98 +106%
Margin of Safety
+51.46%
Projected Value (5Y)
$1157.92 +231.76%
Dividends Paid (5Y)
$35.73
DCF Inputs
Scenario
%
Regression: 10.98% | CAGR (5y): 16.82%
%
Regression: -2.69% | CAGR (5y): -1.88%
%
Regression: 15.55% | CAGR (5y): 9.5%
Capped at 18.00x (Historical 5y: 17.85x)
%