DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.34
Today's Fair Value
$23.03 -5.38%
Margin of Safety
-5.69%
Projected Value (5Y)
$37.09 +52.38%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 2.95% | CAGR (5y): -3.31%
%
Regression: 1.9% | CAGR (5y): -0.68%
%
Regression: -3.09% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 12.78x)
%