DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.27
Today's Fair Value
$74.37 +233.95%
Margin of Safety
+70.06%
Projected Value (5Y)
$119.78 +437.85%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 215.45% | CAGR (5y): 208.14%
%
Regression: 1.15% | CAGR (5y): 0.89%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 33.04x)
%