DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.37
Today's Fair Value
$23.23 -4.68%
Margin of Safety
-4.91%
Projected Value (5Y)
$37.41 +53.51%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 2.95% | CAGR (5y): -3.31%
%
Regression: 1.9% | CAGR (5y): -0.68%
%
Regression: -2.76% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 12.89x)
%