DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.05
Today's Fair Value
$20.22 -46.86%
Margin of Safety
-88.18%
Projected Value (5Y)
$32.56 -14.43%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 12.29% | CAGR (5y): 0%
%
Regression: 2.47% | CAGR (5y): 6.71%
%
Regression: 24.5% | CAGR (5y): 19.15%
Capped at 18.00x (Historical 5y: 23.44x)
%