DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.26
Today's Fair Value
$22.28 -21.16%
Margin of Safety
-26.84%
Projected Value (5Y)
$35.88 +26.96%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 5.08% | CAGR (5y): 32.66%
%
Regression: 10.12% | CAGR (5y): 7.22%
%
Regression: -30.54% | CAGR (5y): -73.73%
Capped at 30.00x (Historical 5y: 9.97x)
%