DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Today's Price
$35.58
Today's Fair Value
$12.36 -65.26%
Margin of Safety
-187.86%
Projected Value (5Y)
$19.91 -44.04%
Dividends Paid (5Y)
$0.00

DCF Inputs

Scenario
%

Regression: -18.11% | CAGR (5y): -14.9%

%

Regression: -0.55% | CAGR (5y): -0.62%

%

Regression: 0% | CAGR (5y): 0%

Capped at 30.00x (Historical 5y: 6.33x)

%

Historical and Projected Price

Historical and Projected Adjusted Free Cash Flow

© 2026 bestshares.com. All rights reserved.