DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.50
Today's Fair Value
$53.72 +55.71%
Margin of Safety
+35.78%
Projected Value (5Y)
$86.52 +150.78%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 1.75% | CAGR (5y): 50.08%
%
Regression: 1.41% | CAGR (5y): 2.23%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 79.75x)
%