DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.38
Today's Fair Value
$15.25 -42.19%
Margin of Safety
-72.98%
Projected Value (5Y)
$24.56 -6.9%
Dividends Paid (5Y)
$0.51
DCF Inputs
Scenario
%
Regression: 47.93% | CAGR (5y): 111.65%
%
Regression: 4.7% | CAGR (5y): 0.85%
%
Regression: 13.69% | CAGR (5y): 7.28%
Capped at 30.00x (Historical 5y: 40.46x)
%