DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.81
Today's Fair Value
$16.37 -31.25%
Margin of Safety
-45.45%
Projected Value (5Y)
$26.36 +10.71%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 12.48% | CAGR (5y): -15.69%
%
Regression: 1.52% | CAGR (5y): -1.22%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 14.21x)
%