DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.09
Today's Fair Value
$15.57 -26.17%
Margin of Safety
-35.45%
Projected Value (5Y)
$25.07 +18.87%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 29.71% | CAGR (5y): 10.66%
%
Regression: 16.73% | CAGR (5y): 13.92%
%
Regression: 0.85% | CAGR (5y): 0.02%
Capped at 13.67x (Historical 5y: 0.59x)
%