DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$291.55
Today's Fair Value
$869.38 +198.19%
Margin of Safety
+66.46%
Projected Value (5Y)
$1400.15 +380.24%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 13.54% | CAGR (5y): 41.67%
%
Regression: -1.4% | CAGR (5y): -1.32%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 16.19x)
%