DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.98
Today's Fair Value
$9.73 -42.7%
Margin of Safety
-74.51%
Projected Value (5Y)
$15.67 -7.71%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 8.25% | CAGR (5y): 3.98%
%
Regression: 3.73% | CAGR (5y): 6.98%
%
Regression: 13.99% | CAGR (5y): 8.18%
Capped at 13.67x (Historical 5y: 0.64x)
%