DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.33
Today's Fair Value
$18.65 +14.21%
Margin of Safety
+12.44%
Projected Value (5Y)
$30.04 +83.96%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -0.84% | CAGR (5y): -3.61%
%
Regression: 2.89% | CAGR (5y): -0.84%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 12.71x)
%