DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$33.69
Today's Fair Value
$57.17 +69.69%
Margin of Safety
+41.07%
Projected Value (5Y)
$92.07 +173.29%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 12.02% | CAGR (5y): 23.5%
%
Regression: 1.07% | CAGR (5y): 1.26%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 60.15x)
%