DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.16
Today's Fair Value
$20.03 +16.72%
Margin of Safety
+14.33%
Projected Value (5Y)
$32.26 +88%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 1.62% | CAGR (5y): 20.41%
%
Regression: 0.23% | CAGR (5y): -0.08%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 17.91x)
%