DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.91
Today's Fair Value
$11.39 +92.72%
Margin of Safety
+48.11%
Projected Value (5Y)
$18.35 +210.49%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 14.09% | CAGR (5y): 2.19%
%
Regression: 1.31% | CAGR (5y): 2.64%
%
Regression: -10.84% | CAGR (5y): -35.61%
Capped at 13.67x (Historical 5y: 2.82x)
%