DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.50
Today's Fair Value
$13.74 +83.2%
Margin of Safety
+45.41%
Projected Value (5Y)
$22.13 +195.07%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 21.53% | CAGR (5y): -3.37%
%
Regression: 1.86% | CAGR (5y): 5.48%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 3.92x)
%