DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.72
Today's Fair Value
$82.97 +222.59%
Margin of Safety
+69.00%
Projected Value (5Y)
$133.63 +419.56%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 14.64% | CAGR (5y): 56.65%
%
Regression: 2.46% | CAGR (5y): -0.81%
%
Regression: 14.86% | CAGR (5y): 18.92%
Capped at 18.00x (Historical 5y: 3.15x)
%