DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.39
Today's Fair Value
$61.95 +164.86%
Margin of Safety
+62.24%
Projected Value (5Y)
$99.77 +326.55%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 34.06% | CAGR (5y): 36.7%
%
Regression: -1.43% | CAGR (5y): 0%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 19.03x)
%