DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6236.55
Today's Fair Value
$7198.69 +15.43%
Margin of Safety
+13.37%
Projected Value (5Y)
$11593.57 +85.9%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 19.31% | CAGR (5y): 3.82%
%
Regression: -3.09% | CAGR (5y): -4.76%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 15.23x)
%