DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.96
Today's Fair Value
$69.52 +436.42%
Margin of Safety
+81.36%
Projected Value (5Y)
$111.96 +763.89%
Dividends Paid (5Y)
$0.67
DCF Inputs
Scenario
%
Regression: 59.7% | CAGR (5y): 40.38%
%
Regression: 0.46% | CAGR (5y): 0.14%
%
Regression: 0% | CAGR (5y): -60.84%
Capped at 30.00x (Historical 5y: 26.85x)
%