DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.99
Today's Fair Value
$41.31 +37.75%
Margin of Safety
+27.40%
Projected Value (5Y)
$66.53 +121.84%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 7.76% | CAGR (5y): 22.75%
%
Regression: -2.22% | CAGR (5y): -1.87%
%
Regression: -45.85% | CAGR (5y): -47.09%
Capped at 18.00x (Historical 5y: 10x)
%