DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.97
Today's Fair Value
$43.98 +51.81%
Margin of Safety
+34.13%
Projected Value (5Y)
$70.83 +144.49%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 24.81% | CAGR (5y): 29.74%
%
Regression: 1.01% | CAGR (5y): 2.61%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 26.04x)
%