DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.51
Today's Fair Value
$39.55 +75.7%
Margin of Safety
+43.08%
Projected Value (5Y)
$63.69 +182.94%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 45.22% | CAGR (5y): 0.42%
%
Regression: 0.67% | CAGR (5y): 0.45%
%
Regression: 2.97% | CAGR (5y): 9.46%
Capped at 30.00x (Historical 5y: 42.26x)
%