DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.78
Today's Fair Value
$43.94 +77.32%
Margin of Safety
+43.60%
Projected Value (5Y)
$70.76 +185.55%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 29.13% | CAGR (5y): 48.83%
%
Regression: 0.48% | CAGR (5y): 0.82%
%
Regression: 0% | CAGR (5y): -23.08%
Capped at 18.00x (Historical 5y: 17.31x)
%