DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.94
Today's Fair Value
$15.46 -29.54%
Margin of Safety
-41.91%
Projected Value (5Y)
$24.90 +13.49%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 20.9% | CAGR (5y): 0%
%
Regression: 16.46% | CAGR (5y): 9.72%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 20.84x)
%