DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.54
Today's Fair Value
$22.72 -11.04%
Margin of Safety
-12.41%
Projected Value (5Y)
$36.59 +43.27%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 5.27% | CAGR (5y): 0%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 1.55% | CAGR (5y): 11.33%
Capped at 30.00x (Historical 5y: 33.73x)
%