DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.49
Today's Fair Value
$10.79 +13.7%
Margin of Safety
+12.05%
Projected Value (5Y)
$17.38 +83.14%
Dividends Paid (5Y)
$0.20
DCF Inputs
Scenario
%
Regression: 25.49% | CAGR (5y): 26.5%
%
Regression: 1.43% | CAGR (5y): 1.92%
%
Regression: -24.36% | CAGR (5y): -17.77%
Capped at 18.00x (Historical 5y: 2.37x)
%