DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$831.67
Today's Fair Value
$2555.34 +207.25%
Margin of Safety
+67.45%
Projected Value (5Y)
$4115.40 +394.84%
Dividends Paid (5Y)
$4.89
DCF Inputs
Scenario
%
Regression: 16.21% | CAGR (5y): 111.89%
%
Regression: -0.13% | CAGR (5y): 0.03%
%
Regression: 29.51% | CAGR (5y): 41.14%
Capped at 30.00x (Historical 5y: 43.77x)
%