DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.25
Today's Fair Value
$15.80 -13.42%
Margin of Safety
-15.51%
Projected Value (5Y)
$25.45 +39.45%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.96% | CAGR (5y): 0%
%
Regression: 20.4% | CAGR (5y): 18.13%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 47.82x)
%