DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.02
Today's Fair Value
$12.49 -30.69%
Margin of Safety
-44.28%
Projected Value (5Y)
$20.11 +11.6%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 6.45% | CAGR (5y): 12.33%
%
Regression: 2.13% | CAGR (5y): 3.22%
%
Regression: 16.48% | CAGR (5y): 23.81%
Capped at 30.00x (Historical 5y: 18.91x)
%