DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.49
Today's Fair Value
$10.77 -30.47%
Margin of Safety
-43.83%
Projected Value (5Y)
$17.34 +11.94%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 7.04% | CAGR (5y): -3.48%
%
Regression: 5.13% | CAGR (5y): 5.37%
%
Regression: -2% | CAGR (5y): -10.49%
Capped at 18.00x (Historical 5y: 8.43x)
%