DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.73
Today's Fair Value
$19.59 +314.16%
Margin of Safety
+75.86%
Projected Value (5Y)
$31.55 +567.02%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 83.63% | CAGR (5y): 10.27%
%
Regression: 5.57% | CAGR (5y): 1.03%
%
Regression: 28.23% | CAGR (5y): 37.97%
Capped at 13.67x (Historical 5y: 8.02x)
%