DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Today's Price
$21.39
Today's Fair Value
$15.53 -27.4%
Margin of Safety
-37.73%
Projected Value (5Y)
$25.01 +16.92%
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: 0.72x)

%

Historical and Projected Price

Historical and Projected Adjusted Free Cash Flow

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.