DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.61
Today's Fair Value
$31.88 +174.59%
Margin of Safety
+63.58%
Projected Value (5Y)
$51.35 +342.29%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 33.24% | CAGR (5y): 50.42%
%
Regression: 1.09% | CAGR (5y): 1.26%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 6.63x)
%