DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.34
Today's Fair Value
$37.80 +106.11%
Margin of Safety
+51.48%
Projected Value (5Y)
$60.88 +231.95%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 59.77% | CAGR (5y): 24.74%
%
Regression: 23% | CAGR (5y): 0.57%
%
Regression: 0% | CAGR (5y): 33.33%
Capped at 18.00x (Historical 5y: 15.72x)
%