DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$344.48
Today's Fair Value
$355.25 +3.13%
Margin of Safety
+3.03%
Projected Value (5Y)
$572.14 +66.09%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 22.13% | CAGR (5y): 14.32%
%
Regression: 0.49% | CAGR (5y): 0.15%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 22.52x)
%