DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.57
Today's Fair Value
$82.48 +188.69%
Margin of Safety
+65.36%
Projected Value (5Y)
$132.84 +364.96%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 80.94% | CAGR (5y): 0%
%
Regression: 4.91% | CAGR (5y): 4.73%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 27.34x)
%