DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.36
Today's Fair Value
$11.49 -19.99%
Margin of Safety
-24.98%
Projected Value (5Y)
$18.51 +28.9%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 26.62% | CAGR (5y): 33.12%
%
Regression: 46.23% | CAGR (5y): 3.04%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 27.28x)
%