DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$470.99
Today's Fair Value
$1054.28 +123.84%
Margin of Safety
+55.33%
Projected Value (5Y)
$1697.93 +260.5%
Dividends Paid (5Y)
$108.04
DCF Inputs
Scenario
%
Regression: 16.7% | CAGR (5y): 12.11%
%
Regression: -0.12% | CAGR (5y): -0.25%
%
Regression: 14.26% | CAGR (5y): 16.08%
Capped at 30.00x (Historical 5y: 22.72x)
%