DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.80
Today's Fair Value
$32.37 +104.87%
Margin of Safety
+51.19%
Projected Value (5Y)
$52.14 +230%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 5.89% | CAGR (5y): 19.75%
%
Regression: -0.1% | CAGR (5y): -1.84%
%
Regression: 2.46% | CAGR (5y): 2.3%
Capped at 30.00x (Historical 5y: 13.09x)
%