DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.77
Today's Fair Value
$24.15 +35.9%
Margin of Safety
+26.42%
Projected Value (5Y)
$38.90 +118.91%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 6.14% | CAGR (5y): 0%
%
Regression: -0.58% | CAGR (5y): -2.42%
%
Regression: 0% | CAGR (5y): 33.33%
Capped at 30.00x (Historical 5y: 7.38x)
%