DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.64
Today's Fair Value
$11.11 -28.96%
Margin of Safety
-40.77%
Projected Value (5Y)
$17.90 +14.45%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 33.61% | CAGR (5y): 0%
%
Regression: 8.62% | CAGR (5y): 16.33%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 82.46x)
%