DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.60
Today's Fair Value
$13.47 -34.61%
Margin of Safety
-52.93%
Projected Value (5Y)
$21.70 +5.34%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 2.62% | CAGR (5y): -5.47%
%
Regression: -2.19% | CAGR (5y): -3.1%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 0.72x)
%