DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.98
Today's Fair Value
$10.39 +4.11%
Margin of Safety
+3.95%
Projected Value (5Y)
$16.74 +67.74%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -9.25% | CAGR (5y): -1.16%
%
Regression: -3.13% | CAGR (5y): -3.9%
%
Regression: -7.46% | CAGR (5y): -45%
Capped at 30.00x (Historical 5y: 4.31x)
%