DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.47
Today's Fair Value
Invalid (Negative Base)
Margin of Safety
Invalid (Negative Base)
Projected Value (5Y)
Invalid (Negative Base)
Dividends Paid (5Y)
$0.00
DCF Inputs
DCF valuation requires positive baseline cash flows. VSH
currently has negative Adjusted Free Cash Flow.
Scenario
%
Regression: -2.63% | CAGR (5y): 0%
%
Regression: -0.96% | CAGR (5y): -1.34%
%
Regression: 6.39% | CAGR (5y): 1.03%
Capped at 30.00x (Historical 5y: 15.31x)
%