DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.28
Today's Fair Value
$10.97 +32.49%
Margin of Safety
+24.52%
Projected Value (5Y)
$17.66 +113.29%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -9.97% | CAGR (5y): -13.19%
%
Regression: 1.23% | CAGR (5y): 13.53%
%
Regression: -22.24% | CAGR (5y): -24.02%
Capped at 13.67x (Historical 5y: 1.08x)
%