DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.54
Today's Fair Value
$39.35 +101.38%
Margin of Safety
+50.34%
Projected Value (5Y)
$63.37 +224.31%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 31.07% | CAGR (5y): 8.3%
%
Regression: 1.77% | CAGR (5y): 0.8%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 20.43x)
%