DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.16
Today's Fair Value
$11.40 -24.8%
Margin of Safety
-32.98%
Projected Value (5Y)
$18.36 +21.11%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 28.68% | CAGR (5y): 9.78%
%
Regression: 10.31% | CAGR (5y): 14.53%
%
Regression: 0% | CAGR (5y): 200%
Capped at 30.00x (Historical 5y: 9.91x)
%