DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.19
Today's Fair Value
$9.00 -11.68%
Margin of Safety
-13.22%
Projected Value (5Y)
$14.49 +42.2%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 9.75% | CAGR (5y): 4.81%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 0.99x)
%