DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$392.99
Today's Fair Value
$787.03 +100.27%
Margin of Safety
+50.07%
Projected Value (5Y)
$1267.52 +222.53%
Dividends Paid (5Y)
$31.57
DCF Inputs
Scenario
%
Regression: 8.11% | CAGR (5y): 35.77%
%
Regression: 0.3% | CAGR (5y): -0.23%
%
Regression: 10.85% | CAGR (5y): 23.67%
Capped at 18.00x (Historical 5y: 25.63x)
%