DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.18
Today's Fair Value
$28.93 +68.39%
Margin of Safety
+40.62%
Projected Value (5Y)
$46.60 +171.25%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 16.58% | CAGR (5y): 20.4%
%
Regression: 1.73% | CAGR (5y): 1.92%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 16.38x)
%