DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$27.96
Today's Fair Value
$17.03 -39.09%
Margin of Safety
-64.18%
Projected Value (5Y)
$27.42 -1.93%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 4.38% | CAGR (5y): -2.51%
%
Regression: -1.43% | CAGR (5y): -1.34%
%
Regression: -12.94% | CAGR (5y): -47.88%
Capped at 13.67x (Historical 5y: 0.65x)
%