DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.53
Today's Fair Value
$10.79 -13.89%
Margin of Safety
-16.13%
Projected Value (5Y)
$17.38 +38.71%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 5.97% | CAGR (5y): 5.11%
%
Regression: 0.11% | CAGR (5y): 0.14%
%
Regression: -3.16% | CAGR (5y): -37.99%
Capped at 13.67x (Historical 5y: 0.89x)
%