DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.47
Today's Fair Value
$14.56 -25.22%
Margin of Safety
-33.72%
Projected Value (5Y)
$23.45 +20.44%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 19.86% | CAGR (5y): 13.62%
%
Regression: 28.39% | CAGR (5y): 1.73%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 65.05x)
%