DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.59
Today's Fair Value
$44.37 +184.61%
Margin of Safety
+64.86%
Projected Value (5Y)
$71.46 +358.37%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 26.28% | CAGR (5y): 23.24%
%
Regression: -1.9% | CAGR (5y): -2.96%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 124.92x)
%