DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$639.11
Today's Fair Value
$935.85 +46.43%
Margin of Safety
+31.71%
Projected Value (5Y)
$1507.20 +135.83%
Dividends Paid (5Y)
$269.90
DCF Inputs
Scenario
%
Regression: 10.1% | CAGR (5y): 26.47%
%
Regression: -9.21% | CAGR (5y): -7.22%
%
Regression: 41.94% | CAGR (5y): 119.97%
Capped at 30.00x (Historical 5y: 9.07x)
%