DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.80
Today's Fair Value
$12.02 -28.45%
Margin of Safety
-39.77%
Projected Value (5Y)
$19.36 +15.24%
Dividends Paid (5Y)
$1.24
DCF Inputs
Scenario
%
Regression: 17.36% | CAGR (5y): 51.13%
%
Regression: 0.03% | CAGR (5y): 0.01%
%
Regression: 0.9% | CAGR (5y): 13.01%
Capped at 30.00x (Historical 5y: 15.46x)
%