DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$264.20
Today's Fair Value
$846.84 +220.53%
Margin of Safety
+68.80%
Projected Value (5Y)
$1363.84 +416.21%
Dividends Paid (5Y)
$13.01
DCF Inputs
Scenario
%
Regression: 28.87% | CAGR (5y): 46.38%
%
Regression: -0.37% | CAGR (5y): -0.76%
%
Regression: 23.31% | CAGR (5y): 25.99%
Capped at 30.00x (Historical 5y: 51.11x)
%