DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$759.45
Today's Fair Value
$1366.00 +79.87%
Margin of Safety
+44.40%
Projected Value (5Y)
$2199.96 +189.68%
Dividends Paid (5Y)
$10.97
DCF Inputs
Scenario
%
Regression: 18.28% | CAGR (5y): 45.41%
%
Regression: -3.39% | CAGR (5y): -4.06%
%
Regression: 10.78% | CAGR (5y): 25.27%
Capped at 18.00x (Historical 5y: 14.1x)
%