DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.61
Today's Fair Value
$20.79 -15.52%
Margin of Safety
-18.37%
Projected Value (5Y)
$33.48 +36.04%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -6.89% | CAGR (5y): -0.54%
%
Regression: -0.97% | CAGR (5y): -1.46%
%
Regression: 6.11% | CAGR (5y): -12.73%
Capped at 30.00x (Historical 5y: 10.7x)
%