DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.02
Today's Fair Value
$29.98 +36.15%
Margin of Safety
+26.55%
Projected Value (5Y)
$48.29 +119.3%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 17.03% | CAGR (5y): 37.06%
%
Regression: 5.53% | CAGR (5y): 1.66%
%
Regression: 8.28% | CAGR (5y): 5.63%
Capped at 18.00x (Historical 5y: 20.28x)
%