DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.77
Today's Fair Value
$8.75 -66.05%
Margin of Safety
-194.51%
Projected Value (5Y)
$14.10 -45.29%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 28.23% | CAGR (5y): 28.07%
%
Regression: 1.93% | CAGR (5y): 2.35%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 79.51x)
%