DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.50
Today's Fair Value
$20.40 -5.12%
Margin of Safety
-5.39%
Projected Value (5Y)
$32.86 +52.84%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 23.07% | CAGR (5y): 0%
%
Regression: 10.69% | CAGR (5y): 13.93%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 11.66x)
%