DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$534.95
Today's Fair Value
$1617.95 +202.45%
Margin of Safety
+66.94%
Projected Value (5Y)
$2605.73 +387.1%
Dividends Paid (5Y)
$20.30
DCF Inputs
Scenario
%
Regression: 39.98% | CAGR (5y): 2.36%
%
Regression: -7.81% | CAGR (5y): -7.93%
%
Regression: 20.32% | CAGR (5y): 20.59%
Capped at 30.00x (Historical 5y: 18.13x)
%