DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.78
Today's Fair Value
$26.92 +36.1%
Margin of Safety
+26.52%
Projected Value (5Y)
$43.35 +119.16%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 59.07% | CAGR (5y): 46.47%
%
Regression: 0.09% | CAGR (5y): -3.19%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 4.24x)
%