DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.56
Today's Fair Value
$18.91 -33.79%
Margin of Safety
-51.03%
Projected Value (5Y)
$30.45 +6.62%
Dividends Paid (5Y)
$0.14
DCF Inputs
Scenario
%
Regression: 4.73% | CAGR (5y): -23.13%
%
Regression: -0.14% | CAGR (5y): 1.08%
%
Regression: -3.28% | CAGR (5y): -25.13%
Capped at 30.00x (Historical 5y: 23.37x)
%