DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$31.68
Today's Fair Value
$9.36 -70.45%
Margin of Safety
-238.46%
Projected Value (5Y)
$15.08 -52.4%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 5.05% | CAGR (5y): 5.65%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 65.26x)
%