DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$363.64
Today's Fair Value
$704.19 +93.65%
Margin of Safety
+48.36%
Projected Value (5Y)
$1134.10 +211.87%
Dividends Paid (5Y)
$35.57
DCF Inputs
Scenario
%
Regression: 10.85% | CAGR (5y): 16.23%
%
Regression: -2.69% | CAGR (5y): -1.88%
%
Regression: 15.45% | CAGR (5y): 10.24%
Capped at 18.00x (Historical 5y: 17.94x)
%