DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$300.77
Today's Fair Value
$756.70 +151.59%
Margin of Safety
+60.25%
Projected Value (5Y)
$1218.68 +305.19%
Dividends Paid (5Y)
$1.70
DCF Inputs
Scenario
%
Regression: 14.42% | CAGR (5y): 40.95%
%
Regression: -5.28% | CAGR (5y): -6.51%
%
Defaulting to baseline growth (2.5%).
Capped at 30.00x (Historical 5y: 21.53x)
%