DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$792.81
Today's Fair Value
$1053.47 +32.88%
Margin of Safety
+24.74%
Projected Value (5Y)
$1696.63 +114%
Dividends Paid (5Y)
$32.32
DCF Inputs
Scenario
%
Regression: 30.9% | CAGR (5y): 14.45%
%
Regression: -0.4% | CAGR (5y): -1.16%
%
Regression: 0% | CAGR (5y): 40.15%
Capped at 30.00x (Historical 5y: 24.74x)
%