DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$36.91
Today's Fair Value
$26.02 -29.5%
Margin of Safety
-41.85%
Projected Value (5Y)
$41.91 +13.55%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 10.36% | CAGR (5y): -13.25%
%
Regression: 2.67% | CAGR (5y): 1.17%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 21.29x)
%