DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.66
Today's Fair Value
$23.39 +25.35%
Margin of Safety
+20.22%
Projected Value (5Y)
$37.67 +101.88%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 15.89% | CAGR (5y): 31.69%
%
Regression: 3.86% | CAGR (5y): 6.5%
%
Regression: -2.8% | CAGR (5y): 13.9%
Capped at 13.67x (Historical 5y: 0.85x)
%