DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.41
Today's Fair Value
$11.99 +27.42%
Margin of Safety
+21.52%
Projected Value (5Y)
$19.31 +105.21%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 19.92% | CAGR (5y): 0%
%
Regression: 15.73% | CAGR (5y): 11.5%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 92.93x)
%