DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.65
Today's Fair Value
$17.76 +0.62%
Margin of Safety
+0.62%
Projected Value (5Y)
$28.61 +62.1%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 25.58% | CAGR (5y): -0.31%
%
Regression: 7.26% | CAGR (5y): 3.61%
%
Regression: 12.32% | CAGR (5y): 11.77%
Capped at 30.00x (Historical 5y: 22.5x)
%