DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.97
Today's Fair Value
$11.61 -38.8%
Margin of Safety
-63.39%
Projected Value (5Y)
$18.70 -1.42%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 28.55% | CAGR (5y): 6.93%
%
Regression: 17.37% | CAGR (5y): 10.4%
%
Regression: 5.52% | CAGR (5y): 30.32%
Capped at 13.67x (Historical 5y: 1.06x)
%