DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$493.10
Today's Fair Value
$604.55 +22.6%
Margin of Safety
+18.44%
Projected Value (5Y)
$973.63 +97.45%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 17.91% | CAGR (5y): 10.88%
%
Regression: 0.35% | CAGR (5y): 1.44%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 18.81x)
%