DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.74
Today's Fair Value
$11.90 -13.39%
Margin of Safety
-15.46%
Projected Value (5Y)
$19.17 +39.52%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 24.57% | CAGR (5y): -0.1%
%
Regression: 3.22% | CAGR (5y): 3.51%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 4.32x)
%