DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.39
Today's Fair Value
$10.88 -58.77%
Margin of Safety
-142.56%
Projected Value (5Y)
$17.52 -33.61%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 5.18% | CAGR (5y): 1.72%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 32.45x)
%