DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.86
Today's Fair Value
$24.57 +30.28%
Margin of Safety
+23.24%
Projected Value (5Y)
$39.57 +109.81%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -5.52% | CAGR (5y): 3.97%
%
Regression: -3.44% | CAGR (5y): -7.18%
%
Regression: 9.73% | CAGR (5y): 2.33%
Capped at 13.67x (Historical 5y: 0.42x)
%