DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.15
Today's Fair Value
$15.57 +39.64%
Margin of Safety
+28.39%
Projected Value (5Y)
$25.08 +124.93%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 18.51% | CAGR (5y): 14.77%
%
Regression: -0.1% | CAGR (5y): -0.21%
%
Regression: 1.82% | CAGR (5y): -0.36%
Capped at 30.00x (Historical 5y: 9x)
%