DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.74
Today's Fair Value
$15.67 -41.4%
Margin of Safety
-70.64%
Projected Value (5Y)
$25.23 -5.65%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.3% | CAGR (5y): 19.67%
%
Regression: 17.38% | CAGR (5y): 7.6%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 1.14x)
%