DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.68
Today's Fair Value
$17.29 -16.39%
Margin of Safety
-19.61%
Projected Value (5Y)
$27.85 +34.67%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 8.47% | CAGR (5y): 0%
%
Regression: 3.21% | CAGR (5y): 4.78%
%
Regression: -55.58% | CAGR (5y): -58.51%
Capped at 30.00x (Historical 5y: 30.91x)
%