DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$641.29
Today's Fair Value
$878.16 +36.94%
Margin of Safety
+26.97%
Projected Value (5Y)
$1414.28 +120.54%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 23.72% | CAGR (5y): 10.14%
%
Regression: -3.29% | CAGR (5y): -4.47%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 22.32x)
%