DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.43
Today's Fair Value
$16.01 -28.62%
Margin of Safety
-40.10%
Projected Value (5Y)
$25.79 +14.98%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.44% | CAGR (5y): -3.27%
%
Regression: -0.01% | CAGR (5y): -1.63%
%
Regression: 13.01% | CAGR (5y): 52.04%
Capped at 30.00x (Historical 5y: 58.28x)
%