DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$400.44
Today's Fair Value
$1163.30 +190.51%
Margin of Safety
+65.58%
Projected Value (5Y)
$1873.51 +367.86%
Dividends Paid (5Y)
$37.12
DCF Inputs
Scenario
%
Regression: 15.11% | CAGR (5y): 82.77%
%
Regression: -0.63% | CAGR (5y): -0.77%
%
Regression: 24.93% | CAGR (5y): 32.54%
Capped at 30.00x (Historical 5y: 52.7x)
%