DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.37
Today's Fair Value
$94.44 +210.96%
Margin of Safety
+67.84%
Projected Value (5Y)
$152.09 +400.79%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 46.35% | CAGR (5y): 41.19%
%
Regression: 2.53% | CAGR (5y): 1.86%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 4.42x)
%