DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.73
Today's Fair Value
$144.71 +273.64%
Margin of Safety
+73.24%
Projected Value (5Y)
$233.05 +501.73%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 23.47% | CAGR (5y): 0%
%
Regression: -7.13% | CAGR (5y): -11.72%
%
Regression: -60.88% | CAGR (5y): -64.91%
Capped at 30.00x (Historical 5y: 8.65x)
%