DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.83
Today's Fair Value
$34.08 +49.28%
Margin of Safety
+33.01%
Projected Value (5Y)
$54.88 +140.39%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 43.6% | CAGR (5y): 0%
%
Regression: 8.14% | CAGR (5y): 6.67%
%
Regression: 28.43% | CAGR (5y): 26.63%
Capped at 30.00x (Historical 5y: 13.38x)
%