DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.17
Today's Fair Value
$12.00 +30.86%
Margin of Safety
+23.58%
Projected Value (5Y)
$19.32 +110.69%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 30.31% | CAGR (5y): -2.98%
%
Regression: 0.73% | CAGR (5y): 0.61%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 0.57x)
%