DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.88
Today's Fair Value
$13.10 +47.52%
Margin of Safety
+32.21%
Projected Value (5Y)
$21.09 +137.5%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 44.25% | CAGR (5y): 283.85%
%
Regression: 11% | CAGR (5y): 12.46%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 9.81x)
%