DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.23
Today's Fair Value
$64.62 +166.69%
Margin of Safety
+62.50%
Projected Value (5Y)
$104.07 +329.51%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 25.81% | CAGR (5y): 12.44%
%
Regression: 1.74% | CAGR (5y): 1.69%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 18.08x)
%