DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.44
Today's Fair Value
$171.66 +346.57%
Margin of Safety
+77.61%
Projected Value (5Y)
$276.46 +619.2%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 7.5% | CAGR (5y): 36.78%
%
Regression: 0.57% | CAGR (5y): 1.44%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 18.97x)
%