DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$31.30
Today's Fair Value
$17.09 -45.4%
Margin of Safety
-83.15%
Projected Value (5Y)
$27.53 -12.04%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -8.55% | CAGR (5y): 17.49%
%
Regression: 5.66% | CAGR (5y): 5.19%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 1.06x)
%