DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.67
Today's Fair Value
$60.55 +104.08%
Margin of Safety
+51.00%
Projected Value (5Y)
$97.52 +228.68%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 71.57% | CAGR (5y): 69.27%
%
Regression: 1.02% | CAGR (5y): 0.3%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 44.08x)
%