DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.12
Today's Fair Value
$21.80 -32.13%
Margin of Safety
-47.34%
Projected Value (5Y)
$35.11 +9.31%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -3.75% | CAGR (5y): 0%
%
Regression: 0.94% | CAGR (5y): 1.04%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 19.3x)
%