DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.75
Today's Fair Value
$13.16 -33.37%
Margin of Safety
-50.08%
Projected Value (5Y)
$21.20 +7.34%
Dividends Paid (5Y)
$0.50
DCF Inputs
Scenario
%
Regression: 41.5% | CAGR (5y): 25.68%
%
Regression: 6.8% | CAGR (5y): 8.74%
%
Regression: -4.67% | CAGR (5y): -31.71%
Capped at 30.00x (Historical 5y: 22.16x)
%