DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.82
Today's Fair Value
$38.86 +145.64%
Margin of Safety
+59.29%
Projected Value (5Y)
$62.59 +295.64%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 31.41% | CAGR (5y): 29.77%
%
Regression: 0.3% | CAGR (5y): 0.13%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 5.38x)
%