DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.26
Today's Fair Value
$20.20 +24.23%
Margin of Safety
+19.50%
Projected Value (5Y)
$32.53 +100.06%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 12.99% | CAGR (5y): 3.31%
%
Regression: 0.43% | CAGR (5y): 0.07%
%
Regression: -26.83% | CAGR (5y): -32.26%
Capped at 30.00x (Historical 5y: 22x)
%