DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.53
Today's Fair Value
$11.31 -31.58%
Margin of Safety
-46.15%
Projected Value (5Y)
$18.22 +10.22%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 4.07% | CAGR (5y): 3.09%
%
Regression: 2.65% | CAGR (5y): 0.51%
%
Regression: 100.08% | CAGR (5y): 100.08%
Capped at 13.67x (Historical 5y: 1.49x)
%