DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.68
Today's Fair Value
$42.14 +57.95%
Margin of Safety
+36.69%
Projected Value (5Y)
$67.86 +154.35%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 2.88% | CAGR (5y): 65.28%
%
Regression: 2.17% | CAGR (5y): 3.44%
%
Regression: 2.68% | CAGR (5y): -6.73%
Capped at 18.00x (Historical 5y: 19.08x)
%