DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.87
Today's Fair Value
$52.16 +109.73%
Margin of Safety
+52.32%
Projected Value (5Y)
$84.00 +237.76%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: -30.73% | CAGR (5y): -30.69%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 6.39x)
%