DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.18
Today's Fair Value
$19.40 +213.92%
Margin of Safety
+68.14%
Projected Value (5Y)
$31.25 +405.66%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 21.04% | CAGR (5y): 0.71%
%
Regression: 0.98% | CAGR (5y): 1.63%
%
Regression: 25.84% | CAGR (5y): 29.67%
Capped at 30.00x (Historical 5y: 14.92x)
%