DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.80
Today's Fair Value
$50.12 +198.33%
Margin of Safety
+66.48%
Projected Value (5Y)
$80.72 +380.48%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 10.97% | CAGR (5y): 11.02%
%
Regression: -1.8% | CAGR (5y): -2.99%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 17.14x)
%