DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.11
Today's Fair Value
$35.04 +51.62%
Margin of Safety
+34.05%
Projected Value (5Y)
$56.44 +144.22%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 6.21% | CAGR (5y): 37.76%
%
Regression: -0.74% | CAGR (5y): -0.74%
%
Regression: 7.16% | CAGR (5y): 8.92%
Capped at 30.00x (Historical 5y: 20.83x)
%