DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$224.74
Today's Fair Value
$815.06 +262.67%
Margin of Safety
+72.43%
Projected Value (5Y)
$1312.66 +484.08%
Dividends Paid (5Y)
$15.79
DCF Inputs
Scenario
%
Regression: 14.65% | CAGR (5y): 22.67%
%
Regression: 0.33% | CAGR (5y): -0.2%
%
Regression: 11.92% | CAGR (5y): 9.12%
Capped at 30.00x (Historical 5y: 30.44x)
%