DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.44
Today's Fair Value
$16.80 -48.21%
Margin of Safety
-93.10%
Projected Value (5Y)
$27.06 -16.58%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 7.24% | CAGR (5y): 11.1%
%
Regression: 6.15% | CAGR (5y): 8.06%
%
Regression: 6.93% | CAGR (5y): 6.51%
Capped at 13.67x (Historical 5y: 1.12x)
%