DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.80
Today's Fair Value
$19.99 +6.33%
Margin of Safety
+5.95%
Projected Value (5Y)
$32.20 +71.28%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0% | CAGR (5y): 137.07%
%
Regression: 10.89% | CAGR (5y): 11.28%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 65.46x)
%