DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.96
Today's Fair Value
$47.77 +127.91%
Margin of Safety
+56.12%
Projected Value (5Y)
$76.93 +267.03%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 10.8% | CAGR (5y): -9.34%
%
Regression: -1.76% | CAGR (5y): -3.94%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 12.82x)
%