DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.42
Today's Fair Value
$25.45 +38.17%
Margin of Safety
+27.62%
Projected Value (5Y)
$40.98 +122.48%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 27.22% | CAGR (5y): 22.09%
%
Regression: 4.44% | CAGR (5y): 1.98%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 25.38x)
%