DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.62
Today's Fair Value
$6.18 -35.76%
Margin of Safety
-55.66%
Projected Value (5Y)
$9.96 +3.53%
Dividends Paid (5Y)
$1.66
DCF Inputs
Scenario
%
Regression: 54.27% | CAGR (5y): 92.82%
%
Regression: 30.71% | CAGR (5y): 35.44%
%
Regression: 0.78% | CAGR (5y): 30.81%
Capped at 18.00x (Historical 5y: 7.75x)
%