DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.60
Today's Fair Value
$17.03 +77.4%
Margin of Safety
+43.63%
Projected Value (5Y)
$27.42 +185.63%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -15.69% | CAGR (5y): 1.33%
%
Regression: 1.31% | CAGR (5y): -0.62%
%
Regression: -16.48% | CAGR (5y): 6.32%
Capped at 30.00x (Historical 5y: n/a)
%