DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.30
Today's Fair Value
$33.90 +19.79%
Margin of Safety
+16.52%
Projected Value (5Y)
$54.59 +92.9%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 50.2% | CAGR (5y): 44.3%
%
Regression: 45.9% | CAGR (5y): 40.27%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 2.42x)
%