DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.94
Today's Fair Value
$30.85 +288.54%
Margin of Safety
+74.26%
Projected Value (5Y)
$49.68 +525.69%
Dividends Paid (5Y)
$6.81
DCF Inputs
Scenario
%
Regression: 43.54% | CAGR (5y): 30.83%
%
Regression: -0.06% | CAGR (5y): -2.02%
%
Regression: 0% | CAGR (5y): 105.26%
Capped at 18.00x (Historical 5y: 2.77x)
%