DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$31.80
Today's Fair Value
$20.22 -36.42%
Margin of Safety
-57.27%
Projected Value (5Y)
$32.56 +2.39%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 12.29% | CAGR (5y): 0%
%
Regression: 2.47% | CAGR (5y): 6.71%
%
Regression: 24.5% | CAGR (5y): 19.15%
Capped at 18.00x (Historical 5y: 23.79x)
%