DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.31
Today's Fair Value
$13.02 -2.18%
Margin of Safety
-2.23%
Projected Value (5Y)
$20.97 +57.55%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 12.3% | CAGR (5y): 11.6%
%
Regression: 3.31% | CAGR (5y): 1.23%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 1.64x)
%