DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.98
Today's Fair Value
$30.80 +157.1%
Margin of Safety
+61.10%
Projected Value (5Y)
$49.61 +314.11%
Dividends Paid (5Y)
$1.91
DCF Inputs
Scenario
%
Regression: 7.67% | CAGR (5y): 107.82%
%
Regression: -0.26% | CAGR (5y): -2.56%
%
Regression: -22.27% | CAGR (5y): 7.78%
Capped at 30.00x (Historical 5y: 21.25x)
%