DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.73
Today's Fair Value
$8.85 -47.1%
Margin of Safety
-89.04%
Projected Value (5Y)
$14.25 -14.82%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 15.89% | CAGR (5y): 3.2%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 16.96x)
%