DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$282.62
Today's Fair Value
$381.75 +35.08%
Margin of Safety
+25.97%
Projected Value (5Y)
$614.81 +117.54%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 14.17% | CAGR (5y): 13.44%
%
Regression: -1.39% | CAGR (5y): -1.41%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 20.17x)
%