DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$33.27
Today's Fair Value
$43.33 +30.24%
Margin of Safety
+23.22%
Projected Value (5Y)
$69.78 +109.74%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 48.54% | CAGR (5y): 22.45%
%
Regression: 2.03% | CAGR (5y): 2.24%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 50.9x)
%