DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$284.10
Today's Fair Value
$689.64 +142.75%
Margin of Safety
+58.80%
Projected Value (5Y)
$1110.67 +290.94%
Dividends Paid (5Y)
$27.93
DCF Inputs
Scenario
%
Regression: 16.99% | CAGR (5y): 14.52%
%
Regression: -0.77% | CAGR (5y): -0.14%
%
Regression: 10.39% | CAGR (5y): 7.29%
Capped at 13.67x (Historical 5y: 9.41x)
%