DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$423.92
Today's Fair Value
$58979.31 +13812.84%
Margin of Safety
+99.28%
Projected Value (5Y)
$94986.77 +22306.77%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.22% | CAGR (5y): -3.53%
%
Regression: -3.94% | CAGR (5y): -0.88%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 39.21x)
%