DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.00
Today's Fair Value
$40.18 +60.72%
Margin of Safety
+37.78%
Projected Value (5Y)
$64.71 +158.84%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 18.28% | CAGR (5y): 28.14%
%
Regression: 1.99% | CAGR (5y): 2.34%
%
Regression: 1.58% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 2.16x)
%