DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$593.86
Today's Fair Value
$832.80 +40.24%
Margin of Safety
+28.69%
Projected Value (5Y)
$1341.23 +125.85%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 56.54% | CAGR (5y): 249.26%
%
Regression: 2.27% | CAGR (5y): 2.33%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 48.14x)
%