DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.85
Today's Fair Value
$57.38 +175.2%
Margin of Safety
+63.66%
Projected Value (5Y)
$92.41 +343.21%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 59.3% | CAGR (5y): 33.64%
%
Regression: 3.6% | CAGR (5y): 4.04%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 39.36x)
%