DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.53
Today's Fair Value
$27.41 +56.36%
Margin of Safety
+36.05%
Projected Value (5Y)
$44.14 +151.8%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 27.64% | CAGR (5y): 0%
%
Regression: 1.22% | CAGR (5y): -0.45%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 40.64x)
%