DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.91
Today's Fair Value
$13.01 -37.78%
Margin of Safety
-60.72%
Projected Value (5Y)
$20.95 +0.19%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 16.23% | CAGR (5y): 10.16%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 45.38x)
%