DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.89
Today's Fair Value
$22.34 -22.67%
Margin of Safety
-29.32%
Projected Value (5Y)
$35.98 +24.54%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -6.62% | CAGR (5y): -9.34%
%
Regression: -2.23% | CAGR (5y): -1.8%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 8.56x)
%