DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.18
Today's Fair Value
$85.61 +166.03%
Margin of Safety
+62.41%
Projected Value (5Y)
$137.87 +328.43%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 37.16% | CAGR (5y): 18.01%
%
Regression: 3.63% | CAGR (5y): -3.2%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 19.04x)
%