DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$783.66
Today's Fair Value
$939.22 +19.85%
Margin of Safety
+16.56%
Projected Value (5Y)
$1512.63 +93.02%
Dividends Paid (5Y)
$70.16
DCF Inputs
Scenario
%
Regression: 11.19% | CAGR (5y): 20.81%
%
Regression: -2.81% | CAGR (5y): -3.05%
%
Regression: 3.93% | CAGR (5y): 9%
Capped at 30.00x (Historical 5y: 13.41x)
%