DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.51
Today's Fair Value
$17.67 -17.85%
Margin of Safety
-21.73%
Projected Value (5Y)
$28.45 +32.26%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 31.65% | CAGR (5y): 27.56%
%
Regression: 23.5% | CAGR (5y): 27.53%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 1.04x)
%