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)
%