DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.26
Today's Fair Value
$41.02 +209.35%
Margin of Safety
+67.67%
Projected Value (5Y)
$66.07 +398.27%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 24.93% | CAGR (5y): 0%
%
Regression: -0.58% | CAGR (5y): -0.67%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 5.99x)
%