DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$409.54
Today's Fair Value
$380.84 -7.01%
Margin of Safety
-7.54%
Projected Value (5Y)
$613.35 +49.77%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11% | CAGR (5y): 13.05%
%
Regression: 1.01% | CAGR (5y): 0.26%
%
Regression: 10.88% | CAGR (5y): 9.14%
Capped at 30.00x (Historical 5y: 21.85x)
%