DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.68
Today's Fair Value
$35.98 +40.11%
Margin of Safety
+28.63%
Projected Value (5Y)
$57.95 +125.66%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -2.44% | CAGR (5y): -5.26%
%
Regression: 0.27% | CAGR (5y): 1.57%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 3.34x)
%