DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.65
Today's Fair Value
$15.59 +23.24%
Margin of Safety
+18.86%
Projected Value (5Y)
$25.11 +98.5%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 17.17% | CAGR (5y): 28.78%
%
Regression: 15.69% | CAGR (5y): 41.02%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 44.88x)
%