DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1146.11
Today's Fair Value
$1346939.60 +117422.72%
Margin of Safety
+99.91%
Projected Value (5Y)
$2169259.70 +189171.51%
Dividends Paid (5Y)
$39.89
DCF Inputs
Scenario
%
Regression: -2.35% | CAGR (5y): 20.18%
%
Regression: -2.79% | CAGR (5y): -3.17%
%
Regression: 1.2% | CAGR (5y): 4.47%
Capped at 18.00x (Historical 5y: 29.46x)
%