DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.60
Today's Fair Value
$13.01 -16.6%
Margin of Safety
-19.91%
Projected Value (5Y)
$20.95 +34.29%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 3.71% | CAGR (5y): -5.55%
%
Regression: -2.66% | CAGR (5y): -3.79%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 14.07x)
%