DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.90
Today's Fair Value
$24.06 +307.8%
Margin of Safety
+75.48%
Projected Value (5Y)
$38.75 +556.78%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 23.77% | CAGR (5y): 8.55%
%
Regression: 1.09% | CAGR (5y): -3.09%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 33.2x)
%