DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.21
Today's Fair Value
$11.44 -50.71%
Margin of Safety
-102.88%
Projected Value (5Y)
$18.43 -20.59%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 9.68% | CAGR (5y): -1.07%
%
Regression: 14.08% | CAGR (5y): 21.12%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 20.67x)
%