DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.16
Today's Fair Value
$12.64 -21.78%
Margin of Safety
-27.85%
Projected Value (5Y)
$20.35 +25.93%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 7.45% | CAGR (5y): 5.99%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 10.87x)
%