DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$288.45
Today's Fair Value
$323.22 +12.05%
Margin of Safety
+10.76%
Projected Value (5Y)
$520.55 +80.46%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 14.17% | CAGR (5y): 13.44%
%
Regression: -1.39% | CAGR (5y): -1.41%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 20.15x)
%