DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1151.43
Today's Fair Value
$5720.58 +396.82%
Margin of Safety
+79.87%
Projected Value (5Y)
$9213.05 +700.14%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0% | CAGR (5y): 110.4%
%
Regression: 1.55% | CAGR (5y): 1.85%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 54.46x)
%