DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.61
Today's Fair Value
$9.47 +105.42%
Margin of Safety
+51.32%
Projected Value (5Y)
$15.25 +230.8%
Dividends Paid (5Y)
$0.43
DCF Inputs
Scenario
%
Regression: 13.82% | CAGR (5y): 15.06%
%
Regression: -0.65% | CAGR (5y): -1.16%
%
Regression: 16.22% | CAGR (5y): 15.38%
Capped at 30.00x (Historical 5y: 91.22x)
%