DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.42
Today's Fair Value
$8.66 +2.85%
Margin of Safety
+2.77%
Projected Value (5Y)
$13.94 +65.56%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 25.58% | CAGR (5y): 37.04%
%
Regression: 129.14% | CAGR (5y): 38.9%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 19.05x)
%