DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.21
Today's Fair Value
$25.47 -27.66%
Margin of Safety
-38.24%
Projected Value (5Y)
$41.02 +16.5%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 50.5% | CAGR (5y): 52.77%
%
Regression: 0.03% | CAGR (5y): 0.04%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 105.44x)
%