DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.24
Today's Fair Value
$31.92 +50.28%
Margin of Safety
+33.46%
Projected Value (5Y)
$51.41 +142.04%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 5.47% | CAGR (5y): -4.48%
%
Regression: -0.37% | CAGR (5y): -0.48%
%
Regression: 3.2% | CAGR (5y): -13.75%
Capped at 30.00x (Historical 5y: 2.01x)
%