DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.22
Today's Fair Value
$18.76 +53.52%
Margin of Safety
+34.86%
Projected Value (5Y)
$30.22 +147.3%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 26.45% | CAGR (5y): 61.86%
%
Regression: 0.68% | CAGR (5y): -1.17%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 9.33x)
%