DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.01
Today's Fair Value
$13.03 -18.61%
Margin of Safety
-22.87%
Projected Value (5Y)
$20.98 +31.04%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 27.64% | CAGR (5y): 0%
%
Regression: 1.22% | CAGR (5y): -0.45%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 43.48x)
%