DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.04
Today's Fair Value
$11.03 -26.66%
Margin of Safety
-36.36%
Projected Value (5Y)
$17.76 +18.09%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -2.03% | CAGR (5y): -4.35%
%
Regression: -2.17% | CAGR (5y): -2.32%
%
Regression: 10.58% | CAGR (5y): 7.48%
Capped at 30.00x (Historical 5y: 12.18x)
%