DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.57
Today's Fair Value
$18.02 +55.75%
Margin of Safety
+35.79%
Projected Value (5Y)
$29.02 +150.82%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 8.33% | CAGR (5y): 1.68%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 10.26x)
%