DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1674.81
Today's Fair Value
$1407.75 -15.95%
Margin of Safety
-18.97%
Projected Value (5Y)
$2267.19 +35.37%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 12.28% | CAGR (5y): 6.13%
%
Regression: -3.03% | CAGR (5y): -3.1%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 33.89x)
%