DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.43
Today's Fair Value
$19.68 -16.01%
Margin of Safety
-19.05%
Projected Value (5Y)
$31.70 +35.3%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -4.27% | CAGR (5y): -1.74%
%
Regression: 3.59% | CAGR (5y): 0.46%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 19.03x)
%