DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.23
Today's Fair Value
$8.46 -67.75%
Margin of Safety
-210.05%
Projected Value (5Y)
$13.62 -48.07%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 29.14% | CAGR (5y): 25.71%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 35.45x)
%