DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.00
Today's Fair Value
$38.87 +94.35%
Margin of Safety
+48.55%
Projected Value (5Y)
$62.60 +213%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: -8.62% | CAGR (5y): -8.61%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 11x)
%