DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.38
Today's Fair Value
$23.46 +75.34%
Margin of Safety
+42.97%
Projected Value (5Y)
$37.79 +182.44%
Dividends Paid (5Y)
$0.11
DCF Inputs
Scenario
%
Regression: 38.86% | CAGR (5y): 68.17%
%
Regression: 14% | CAGR (5y): 21.81%
%
Defaulting to baseline growth (2.5%).
Capped at 30.00x (Historical 5y: 22.22x)
%