DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.12
Today's Fair Value
$7.45 +4.63%
Margin of Safety
+4.43%
Projected Value (5Y)
$12.00 +68.54%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 28.55% | CAGR (5y): 6.93%
%
Regression: 17.37% | CAGR (5y): 10.4%
%
Regression: -1.79% | CAGR (5y): 0.72%
Capped at 13.67x (Historical 5y: 0.68x)
%