DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.51
Today's Fair Value
$32.92 +46.25%
Margin of Safety
+31.62%
Projected Value (5Y)
$53.01 +135.5%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 50.2% | CAGR (5y): 44.3%
%
Regression: 45.9% | CAGR (5y): 40.27%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 2.35x)
%