DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.80
Today's Fair Value
$104.71 +239.97%
Margin of Safety
+70.59%
Projected Value (5Y)
$168.64 +447.53%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 16% | CAGR (5y): 0%
%
Regression: -4.38% | CAGR (5y): -6.79%
%
Regression: 1.57% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 11.74x)
%