DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$652.01
Today's Fair Value
$1132.93 +73.76%
Margin of Safety
+42.45%
Projected Value (5Y)
$1824.60 +179.84%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 28.03% | CAGR (5y): 24.81%
%
Regression: -2.54% | CAGR (5y): -4.77%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 23.12x)
%