DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.22
Today's Fair Value
$12.87 +5.32%
Margin of Safety
+5.05%
Projected Value (5Y)
$20.72 +69.56%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 13.42x)
%