DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.28
Today's Fair Value
$51.62 +70.48%
Margin of Safety
+41.34%
Projected Value (5Y)
$83.13 +174.54%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 25.77% | CAGR (5y): 37%
%
Regression: -0.13% | CAGR (5y): -1.82%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 4.37x)
%