DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.37
Today's Fair Value
$20.32 -13.05%
Margin of Safety
-15.01%
Projected Value (5Y)
$32.72 +40.01%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 7.53% | CAGR (5y): 7.62%
%
Regression: 2.35% | CAGR (5y): 4.53%
%
Regression: -11.64% | CAGR (5y): -36.39%
Capped at 30.00x (Historical 5y: 15.37x)
%