DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.02
Today's Fair Value
$14.00 +16.47%
Margin of Safety
+14.14%
Projected Value (5Y)
$22.55 +87.6%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 18.74% | CAGR (5y): -2.51%
%
Regression: -0.12% | CAGR (5y): -1.55%
%
Regression: 5.25% | CAGR (5y): 20.11%
Capped at 30.00x (Historical 5y: 15.39x)
%