DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.67
Today's Fair Value
$79.16 +265.3%
Margin of Safety
+72.63%
Projected Value (5Y)
$127.49 +488.32%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 73.88% | CAGR (5y): 33.44%
%
Regression: 2.12% | CAGR (5y): 1.74%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 31.37x)
%