DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.48
Today's Fair Value
$20.37 -20.05%
Margin of Safety
-25.09%
Projected Value (5Y)
$32.80 +28.73%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 6.03% | CAGR (5y): -0.08%
%
Regression: 5.22% | CAGR (5y): 5.52%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 15.15x)
%