DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.08
Today's Fair Value
$13.33 -33.62%
Margin of Safety
-50.64%
Projected Value (5Y)
$21.47 +6.92%
Dividends Paid (5Y)
$0.73
DCF Inputs
Scenario
%
Regression: 41.5% | CAGR (5y): 25.68%
%
Regression: 6.8% | CAGR (5y): 8.74%
%
Regression: -7.2% | CAGR (5y): 5.21%
Capped at 30.00x (Historical 5y: 22.2x)
%