DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.61
Today's Fair Value
$52.57 +77.54%
Margin of Safety
+43.68%
Projected Value (5Y)
$84.67 +185.95%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 39.39% | CAGR (5y): 39.33%
%
Regression: 5.57% | CAGR (5y): 5.56%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 13.48x)
%