DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.33
Today's Fair Value
$31.00 +17.74%
Margin of Safety
+15.06%
Projected Value (5Y)
$49.93 +89.63%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 5.64% | CAGR (5y): -5.25%
%
Regression: -0.37% | CAGR (5y): -0.48%
%
Regression: 3.2% | CAGR (5y): -13.75%
Capped at 30.00x (Historical 5y: 19.25x)
%