DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$311.43
Today's Fair Value
$425.91 +36.76%
Margin of Safety
+26.88%
Projected Value (5Y)
$685.93 +120.25%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 23.35% | CAGR (5y): 21.77%
%
Regression: -0.85% | CAGR (5y): -0.84%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 17.05x)
%