DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.02
Today's Fair Value
$64.50 +222.18%
Margin of Safety
+68.96%
Projected Value (5Y)
$103.87 +418.83%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.9% | CAGR (5y): 12.53%
%
Regression: 4.73% | CAGR (5y): 4.55%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 23.47x)
%