DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.40
Today's Fair Value
$35.60 +104.6%
Margin of Safety
+51.12%
Projected Value (5Y)
$57.34 +229.54%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 22.66% | CAGR (5y): 13.11%
%
Regression: 2.5% | CAGR (5y): 1.08%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 18.4x)
%