DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.02
Today's Fair Value
$13.93 -39.49%
Margin of Safety
-65.25%
Projected Value (5Y)
$22.43 -2.56%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 40.59x)
%