DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.97
Today's Fair Value
$13.53 -9.62%
Margin of Safety
-10.64%
Projected Value (5Y)
$21.79 +45.56%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 20.98% | CAGR (5y): 13.45%
%
Regression: 5.3% | CAGR (5y): 5.86%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 20.77x)
%