DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.64
Today's Fair Value
$22.96 +1.41%
Margin of Safety
+1.39%
Projected Value (5Y)
$36.98 +63.34%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 52.42% | CAGR (5y): 99.01%
%
Regression: 8.45% | CAGR (5y): 13.05%
%
Regression: -34.64% | CAGR (5y): -39.57%
Capped at 30.00x (Historical 5y: 22.61x)
%