DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.11
Today's Fair Value
$18.53 -34.08%
Margin of Safety
-51.70%
Projected Value (5Y)
$29.85 +6.19%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 23.04% | CAGR (5y): -7.17%
%
Regression: -2.7% | CAGR (5y): -1.76%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 11.34x)
%