DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$275.61
Today's Fair Value
$360.23 +30.7%
Margin of Safety
+23.49%
Projected Value (5Y)
$580.15 +110.5%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 24.81% | CAGR (5y): -2.98%
%
Regression: -0.18% | CAGR (5y): -3.09%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 8.87x)
%