DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.25
Today's Fair Value
$8.75 -62.37%
Margin of Safety
-165.71%
Projected Value (5Y)
$14.10 -39.35%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 28.23% | CAGR (5y): 28.07%
%
Regression: 1.93% | CAGR (5y): 2.35%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 78.69x)
%