DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.96
Today's Fair Value
$21.61 -1.59%
Margin of Safety
-1.62%
Projected Value (5Y)
$34.81 +58.52%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 16.05% | CAGR (5y): 35.4%
%
Regression: 5.43% | CAGR (5y): 3.27%
%
Regression: -11.34% | CAGR (5y): -12.6%
Capped at 30.00x (Historical 5y: 5.76x)
%