DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.65
Today's Fair Value
$30.47 +298.3%
Margin of Safety
+74.89%
Projected Value (5Y)
$49.07 +541.44%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 24.19% | CAGR (5y): 9.42%
%
Regression: 0.2% | CAGR (5y): 0.24%
%
Regression: -29.29% | CAGR (5y): -29.29%
Capped at 13.67x (Historical 5y: 0.13x)
%