DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.80
Today's Fair Value
$17.68 -5.96%
Margin of Safety
-6.33%
Projected Value (5Y)
$28.48 +51.49%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -4.12% | CAGR (5y): 13.77%
%
Regression: 0.29% | CAGR (5y): 0.09%
%
Regression: 1.38% | CAGR (5y): 3.72%
Capped at 30.00x (Historical 5y: 67.57x)
%