DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.81
Today's Fair Value
$9.44 +38.62%
Margin of Safety
+27.86%
Projected Value (5Y)
$15.21 +123.35%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 51.86% | CAGR (5y): 0%
%
Regression: 1.44% | CAGR (5y): 0.65%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 45.84x)
%