DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.57
Today's Fair Value
$11.96 -17.91%
Margin of Safety
-21.82%
Projected Value (5Y)
$19.26 +32.19%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 2.53% | CAGR (5y): 0.35%
%
Regression: 1.34% | CAGR (5y): -0.36%
%
Regression: 5.17% | CAGR (5y): -3.4%
Capped at 30.00x (Historical 5y: 10.49x)
%