DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.93
Today's Fair Value
$53.05 +77.25%
Margin of Safety
+43.58%
Projected Value (5Y)
$85.43 +185.43%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 39.39% | CAGR (5y): 39.33%
%
Regression: 5.57% | CAGR (5y): 5.56%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 13.6x)
%