DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.30
Today's Fair Value
$9.73 -43.76%
Margin of Safety
-77.80%
Projected Value (5Y)
$15.67 -9.42%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 8.25% | CAGR (5y): 3.98%
%
Regression: 3.73% | CAGR (5y): 6.98%
%
Regression: 14.19% | CAGR (5y): 9%
Capped at 13.67x (Historical 5y: 0.64x)
%