DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1109.65
Today's Fair Value
$1814.46 +63.52%
Margin of Safety
+38.84%
Projected Value (5Y)
$2922.21 +163.35%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 12.6% | CAGR (5y): 18.91%
%
Regression: 0.43% | CAGR (5y): 0.31%
%
Regression: 7.99% | CAGR (5y): 48.51%
Capped at 18.00x (Historical 5y: 18.96x)
%