DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.89
Today's Fair Value
$15.95 +170.8%
Margin of Safety
+63.07%
Projected Value (5Y)
$25.68 +335.99%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 10.74% | CAGR (5y): 23.82%
%
Regression: 0.38% | CAGR (5y): 0.42%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 53.89x)
%