DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.55
Today's Fair Value
$28.98 +1.51%
Margin of Safety
+1.48%
Projected Value (5Y)
$46.68 +63.5%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 37.83% | CAGR (5y): 173.23%
%
Regression: 4.03% | CAGR (5y): -1.31%
%
Regression: -9.22% | CAGR (5y): -37%
Capped at 30.00x (Historical 5y: 13.71x)
%