DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$512.82
Today's Fair Value
$1793.99 +249.83%
Margin of Safety
+71.41%
Projected Value (5Y)
$2889.24 +463.4%
Dividends Paid (5Y)
$20.20
DCF Inputs
Scenario
%
Regression: 39.98% | CAGR (5y): 2.36%
%
Regression: -7.81% | CAGR (5y): -7.93%
%
Regression: 19.83% | CAGR (5y): 20.59%
Capped at 30.00x (Historical 5y: 17.78x)
%