DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.32
Today's Fair Value
$156.52 +452.68%
Margin of Safety
+81.91%
Projected Value (5Y)
$252.07 +790.08%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 37.49% | CAGR (5y): 28.64%
%
Regression: -1.35% | CAGR (5y): -0.83%
%
Regression: 12.89% | CAGR (5y): 14.14%
Capped at 30.00x (Historical 5y: 17.45x)
%