DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.47
Today's Fair Value
$26.40 +17.49%
Margin of Safety
+14.89%
Projected Value (5Y)
$42.51 +89.19%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 4.23% | CAGR (5y): 9.23%
%
Regression: -4.54% | CAGR (5y): -7.05%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 0.93x)
%