DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.15
Today's Fair Value
$18.51 +52.35%
Margin of Safety
+34.36%
Projected Value (5Y)
$29.81 +145.35%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 33.17% | CAGR (5y): 24.02%
%
Regression: 4.59% | CAGR (5y): 5.95%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 38.14x)
%