DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.43
Today's Fair Value
$42.73 +109.15%
Margin of Safety
+52.19%
Projected Value (5Y)
$68.81 +236.81%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 28.71% | CAGR (5y): 12.18%
%
Regression: 4.11% | CAGR (5y): 5.45%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 51.77x)
%