DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.22
Today's Fair Value
$6.21 -13.99%
Margin of Safety
-16.26%
Projected Value (5Y)
$10.00 +38.5%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 21.35% | CAGR (5y): 21.32%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 55.17x)
%