DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$33.22
Today's Fair Value
$18.19 -45.24%
Margin of Safety
-82.63%
Projected Value (5Y)
$29.29 -11.83%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 2.6% | CAGR (5y): -12.74%
%
Regression: 2.46% | CAGR (5y): -1.27%
%
Regression: 2.72% | CAGR (5y): 0.8%
Capped at 13.67x (Historical 5y: 1.16x)
%