DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.53
Today's Fair Value
$15.91 +111.29%
Margin of Safety
+52.67%
Projected Value (5Y)
$25.62 +240.24%
Dividends Paid (5Y)
$0.42
DCF Inputs
Scenario
%
Regression: 78.41% | CAGR (5y): 34.73%
%
Regression: 0.44% | CAGR (5y): 1.31%
%
Regression: -1.23% | CAGR (5y): -3.54%
Capped at 30.00x (Historical 5y: 6.36x)
%