DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.25
Today's Fair Value
$19.49 +211.84%
Margin of Safety
+67.93%
Projected Value (5Y)
$31.39 +402.24%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 21.04% | CAGR (5y): 0.71%
%
Regression: 0.98% | CAGR (5y): 1.63%
%
Regression: -6.52% | CAGR (5y): 27.65%
Capped at 30.00x (Historical 5y: 14.99x)
%