DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.56
Today's Fair Value
$22.12 +63.13%
Margin of Safety
+38.70%
Projected Value (5Y)
$35.63 +162.76%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 27.22% | CAGR (5y): 44.4%
%
Regression: 1.69% | CAGR (5y): 1.24%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 79.14x)
%