DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.57
Today's Fair Value
$38.76 +133.92%
Margin of Safety
+57.25%
Projected Value (5Y)
$62.42 +276.7%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 313.89% | CAGR (5y): 425.57%
%
Regression: -4.01% | CAGR (5y): -4.45%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 18.7x)
%