DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.48
Today's Fair Value
$10.53 -21.88%
Margin of Safety
-28.02%
Projected Value (5Y)
$16.96 +25.82%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 3.53% | CAGR (5y): 6.52%
%
Regression: 0.49% | CAGR (5y): 2.27%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 5.03x)
%