DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1525.00
Today's Fair Value
$2802.24 +83.75%
Margin of Safety
+45.58%
Projected Value (5Y)
$4513.04 +195.94%
Dividends Paid (5Y)
$173.87
DCF Inputs
Scenario
%
Regression: 16.97% | CAGR (5y): 27.84%
%
Regression: -0.02% | CAGR (5y): 0.02%
%
Regression: 13.13% | CAGR (5y): 30.96%
Capped at 30.00x (Historical 5y: 51.85x)
%