DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$33.81
Today's Fair Value
$80.70 +138.69%
Margin of Safety
+58.10%
Projected Value (5Y)
$129.97 +284.41%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 80.94% | CAGR (5y): 0%
%
Regression: 4.91% | CAGR (5y): 4.73%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 26.75x)
%