DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.36
Today's Fair Value
$13.46 -33.89%
Margin of Safety
-51.26%
Projected Value (5Y)
$21.67 +6.43%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 76% | CAGR (5y): 0%
%
Regression: 8.17% | CAGR (5y): 9.83%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 63.24x)
%