DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.14
Today's Fair Value
$20.06 -5.11%
Margin of Safety
-5.38%
Projected Value (5Y)
$32.30 +52.79%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 25.66% | CAGR (5y): -10.68%
%
Regression: -4.51% | CAGR (5y): -5.68%
%
Regression: 0% | CAGR (5y): 300%
Capped at 30.00x (Historical 5y: 6.74x)
%