DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.55
Today's Fair Value
$12.05 -35.04%
Margin of Safety
-53.94%
Projected Value (5Y)
$19.41 +4.64%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 28.55% | CAGR (5y): 6.93%
%
Regression: 17.37% | CAGR (5y): 10.4%
%
Regression: 31.35% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 1.1x)
%