DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.01
Today's Fair Value
$11.87 +97.5%
Margin of Safety
+49.37%
Projected Value (5Y)
$19.12 +218.14%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 12.34% | CAGR (5y): 6.01%
%
Regression: -1.07% | CAGR (5y): -0.59%
%
Regression: -6.82% | CAGR (5y): -8.17%
Capped at 13.67x (Historical 5y: 0.67x)
%