DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.71
Today's Fair Value
$40.88 +249.1%
Margin of Safety
+71.36%
Projected Value (5Y)
$65.84 +462.25%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 25.9% | CAGR (5y): 19.53%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 30.68x)
%