DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.06
Today's Fair Value
$16.91 -19.71%
Margin of Safety
-24.54%
Projected Value (5Y)
$27.23 +29.3%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 5.96% | CAGR (5y): 0%
%
Regression: 0.33% | CAGR (5y): 1.14%
%
Regression: 14.18% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: n/a)
%