DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.37
Today's Fair Value
$14.28 +124.18%
Margin of Safety
+55.39%
Projected Value (5Y)
$23.00 +261.07%
Dividends Paid (5Y)
$3.37
DCF Inputs
Scenario
%
Regression: 26.14% | CAGR (5y): 41.6%
%
Regression: 1.66% | CAGR (5y): 1.41%
%
Regression: 3.87% | CAGR (5y): 8.63%
Capped at 30.00x (Historical 5y: 4.82x)
%