DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.10
Today's Fair Value
$14.53 -19.72%
Margin of Safety
-24.57%
Projected Value (5Y)
$23.40 +29.28%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 10% | CAGR (5y): -7.95%
%
Regression: -1.38% | CAGR (5y): -1.24%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 13.89x)
%