DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.60
Today's Fair Value
$13.41 -23.81%
Margin of Safety
-31.25%
Projected Value (5Y)
$21.59 +22.67%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.05% | CAGR (5y): 13.07%
%
Regression: -1.69% | CAGR (5y): -6.21%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 8.42x)
%