DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$37.40
Today's Fair Value
$27.27 -27.09%
Margin of Safety
-37.15%
Projected Value (5Y)
$43.92 +17.43%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 131.52% | CAGR (5y): 70.05%
%
Regression: 44.16% | CAGR (5y): 61.38%
%
Regression: 12.77% | CAGR (5y): 25.52%
Capped at 13.67x (Historical 5y: 0.54x)
%