DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.72
Today's Fair Value
$21.65 +29.49%
Margin of Safety
+22.77%
Projected Value (5Y)
$34.86 +108.49%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -5.52% | CAGR (5y): 3.97%
%
Regression: -3.44% | CAGR (5y): -7.18%
%
Regression: 12.74% | CAGR (5y): 17.77%
Capped at 13.67x (Historical 5y: 0.37x)
%