DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.36
Today's Fair Value
$23.12 +8.24%
Margin of Safety
+7.61%
Projected Value (5Y)
$37.23 +74.3%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 9.4% | CAGR (5y): 1.21%
%
Regression: -0.61% | CAGR (5y): -0.12%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 1.2x)
%