DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.71
Today's Fair Value
$34.28 +57.9%
Margin of Safety
+36.67%
Projected Value (5Y)
$55.21 +154.31%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 17.24% | CAGR (5y): 16.92%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 16.54x)
%