DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$229.94
Today's Fair Value
$794.97 +245.73%
Margin of Safety
+71.08%
Projected Value (5Y)
$1280.30 +456.8%
Dividends Paid (5Y)
$15.81
DCF Inputs
Scenario
%
Regression: 14.65% | CAGR (5y): 22.67%
%
Regression: 0.33% | CAGR (5y): -0.2%
%
Regression: 12% | CAGR (5y): 9.12%
Capped at 30.00x (Historical 5y: 29.79x)
%