DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.53
Today's Fair Value
$21.84 +61.42%
Margin of Safety
+38.05%
Projected Value (5Y)
$35.17 +159.94%
Dividends Paid (5Y)
$0.04
DCF Inputs
Scenario
%
Regression: 3.15% | CAGR (5y): 28.13%
%
Regression: 6.14% | CAGR (5y): 4.45%
%
Regression: -0.13% | CAGR (5y): -24.21%
Capped at 30.00x (Historical 5y: 32.84x)
%