DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.68
Today's Fair Value
$9.25 -44.54%
Margin of Safety
-80.32%
Projected Value (5Y)
$14.90 -10.67%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 5.49% | CAGR (5y): 3.15%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 29.59x)
%