DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.64
Today's Fair Value
$26.55 +175.41%
Margin of Safety
+63.69%
Projected Value (5Y)
$42.76 +343.57%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -20.21% | CAGR (5y): 96.03%
%
Regression: -3.94% | CAGR (5y): -4.9%
%
Regression: 4.27% | CAGR (5y): -12.94%
Capped at 30.00x (Historical 5y: 17.09x)
%