DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.46
Today's Fair Value
$15.36 -46.03%
Margin of Safety
-85.29%
Projected Value (5Y)
$24.74 -13.07%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 1.6x)
%