DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.08
Today's Fair Value
$18.38 +52.15%
Margin of Safety
+34.28%
Projected Value (5Y)
$29.60 +145.03%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 197.94% | CAGR (5y): 225.18%
%
Regression: -3.2% | CAGR (5y): -3.54%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 15.61x)
%