DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.23
Today's Fair Value
$31.58 +64.22%
Margin of Safety
+39.11%
Projected Value (5Y)
$50.86 +164.48%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0% | CAGR (5y): 124.21%
%
Regression: 37.71% | CAGR (5y): 35.2%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 15.61x)
%