DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Today's Price
$25.27
Today's Fair Value
$14.68 -41.91%
Margin of Safety
-72.14%
Projected Value (5Y)
$23.65 -6.41%
Dividends Paid (5Y)
$0.00

DCF Inputs

Scenario
%

Regression: 12.63% | CAGR (5y): 0%

%

Regression: 11.58% | CAGR (5y): 4.21%

%

Regression: 2.31% | CAGR (5y): 3.17%

Capped at 18.00x (Historical 5y: 38.41x)

%

Historical and Projected Price

Historical and Projected Operating Income

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.