DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$658.23
Today's Fair Value
$722.80 +9.81%
Margin of Safety
+8.93%
Projected Value (5Y)
$1164.07 +76.85%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 19.39% | CAGR (5y): 15.74%
%
Regression: 3.76% | CAGR (5y): 4.58%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 26.62x)
%