DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.53
Today's Fair Value
$19.15 -37.27%
Margin of Safety
-59.43%
Projected Value (5Y)
$30.84 +1.02%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 16.46% | CAGR (5y): 32.94%
%
Regression: -0.06% | CAGR (5y): -0.46%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 142.62x)
%