DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.20
Today's Fair Value
$12.75 +25%
Margin of Safety
+20.00%
Projected Value (5Y)
$20.53 +101.27%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 13.68% | CAGR (5y): 0%
%
Regression: -0.02% | CAGR (5y): 0.1%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 13.04x)
%