DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.68
Today's Fair Value
$15.36 +4.63%
Margin of Safety
+4.43%
Projected Value (5Y)
$24.73 +68.46%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 16.47% | CAGR (5y): -0.11%
%
Regression: 10.31% | CAGR (5y): 14.53%
%
Regression: -1.9% | CAGR (5y): -5.59%
Capped at 30.00x (Historical 5y: 17.73x)
%