DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Today's Price
$27.74
Today's Fair Value
$20.17 -27.29%
Margin of Safety
-37.53%
Projected Value (5Y)
$32.49 +17.12%
Dividends Paid (5Y)
$0.00

DCF Inputs

Scenario
%

Regression: 100.92% | CAGR (5y): 85.63%

%

Regression: 75.86% | CAGR (5y): 87.14%

%

Regression: 0% | CAGR (5y): 0%

Capped at 13.67x (Historical 5y: 2.09x)

%

Historical and Projected Price

Historical and Projected Book Value

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.