DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.18
Today's Fair Value
$12.24 -51.39%
Margin of Safety
-105.72%
Projected Value (5Y)
$19.71 -21.72%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 8.47% | CAGR (5y): 0%
%
Regression: 3.21% | CAGR (5y): 4.78%
%
Regression: -55.58% | CAGR (5y): -58.51%
Capped at 30.00x (Historical 5y: 21.23x)
%