DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.23
Today's Fair Value
$23.78 -1.86%
Margin of Safety
-1.89%
Projected Value (5Y)
$38.29 +58.03%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -7.48% | CAGR (5y): 56.42%
%
Regression: -1.22% | CAGR (5y): 16.12%
%
Regression: 5.59% | CAGR (5y): -9.69%
Capped at 30.00x (Historical 5y: 22.2x)
%