DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.73
Today's Fair Value
$17.85 +83.45%
Margin of Safety
+45.49%
Projected Value (5Y)
$28.74 +195.38%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 8.93% | CAGR (5y): 22.65%
%
Regression: 4.2% | CAGR (5y): 7.52%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 3.8x)
%