DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.54
Today's Fair Value
$16.86 -3.88%
Margin of Safety
-4.03%
Projected Value (5Y)
$27.15 +54.79%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 10% | CAGR (5y): -7.95%
%
Regression: -1.38% | CAGR (5y): -1.24%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 13.86x)
%