DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1624.53
Today's Fair Value
$7374.84 +353.97%
Margin of Safety
+77.97%
Projected Value (5Y)
$11877.25 +631.12%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 62.16% | CAGR (5y): 62.99%
%
Regression: 1.82% | CAGR (5y): 0.38%
%
Regression: -9.92% | CAGR (5y): -22.54%
Capped at 30.00x (Historical 5y: 17.33x)
%