DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.31
Today's Fair Value
$14.75 +77.5%
Margin of Safety
+43.66%
Projected Value (5Y)
$23.75 +185.8%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 37.85% | CAGR (5y): 3.48%
%
Regression: -0.76% | CAGR (5y): -2.28%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 19.25x)
%