DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$394.30
Today's Fair Value
$515.53 +30.75%
Margin of Safety
+23.52%
Projected Value (5Y)
$830.27 +110.57%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 18.89% | CAGR (5y): 13.4%
%
Regression: 1.62% | CAGR (5y): 1.08%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 63.86x)
%