DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.92
Today's Fair Value
$11.16 +25.11%
Margin of Safety
+20.07%
Projected Value (5Y)
$17.98 +101.57%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 29.54% | CAGR (5y): 0%
%
Regression: 3.98% | CAGR (5y): 4.61%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 20.53x)
%