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)
%