DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.49
Today's Fair Value
$10.64 +42.06%
Margin of Safety
+29.61%
Projected Value (5Y)
$17.13 +128.7%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 83.45% | CAGR (5y): 74.95%
%
Regression: 8.41% | CAGR (5y): 8.14%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 13.5x)
%