DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.56
Today's Fair Value
$9.18 -44.57%
Margin of Safety
-80.39%
Projected Value (5Y)
$14.79 -10.69%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 7.7% | CAGR (5y): 4.95%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 25.24x)
%