DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.07
Today's Fair Value
$52.11 +79.26%
Margin of Safety
+44.21%
Projected Value (5Y)
$83.92 +188.68%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 31.11% | CAGR (5y): 0%
%
Regression: 12.95% | CAGR (5y): 9.85%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 17.72x)
%