DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.60
Today's Fair Value
$81.65 +185.49%
Margin of Safety
+64.97%
Projected Value (5Y)
$131.50 +359.79%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 14.64% | CAGR (5y): 56.65%
%
Regression: 2.46% | CAGR (5y): -0.81%
%
Regression: 15.27% | CAGR (5y): 18.92%
Capped at 18.00x (Historical 5y: 3.1x)
%