DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.63
Today's Fair Value
$20.48 -13.33%
Margin of Safety
-15.38%
Projected Value (5Y)
$32.98 +39.57%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 12.48% | CAGR (5y): -15.69%
%
Regression: 1.52% | CAGR (5y): -1.22%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 14.4x)
%