DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.11
Today's Fair Value
$65.10 +123.63%
Margin of Safety
+55.28%
Projected Value (5Y)
$104.84 +260.15%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 179.3% | CAGR (5y): 158.01%
%
Regression: 9.48% | CAGR (5y): 1.21%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 49.56x)
%