DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$31.89
Today's Fair Value
$71.45 +124.05%
Margin of Safety
+55.37%
Projected Value (5Y)
$115.07 +260.83%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 25.25% | CAGR (5y): 37.86%
%
Regression: -1.07% | CAGR (5y): -1.13%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 47.16x)
%