DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.96
Today's Fair Value
$137.88 +360.21%
Margin of Safety
+78.27%
Projected Value (5Y)
$222.05 +641.15%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 23.47% | CAGR (5y): 0%
%
Regression: -7.13% | CAGR (5y): -11.72%
%
Regression: -60.88% | CAGR (5y): -64.91%
Capped at 30.00x (Historical 5y: 8.54x)
%