DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.03
Today's Fair Value
$28.62 +103.99%
Margin of Safety
+50.98%
Projected Value (5Y)
$46.09 +228.51%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 216.74% | CAGR (5y): 0%
%
Regression: 0.71% | CAGR (5y): 0.78%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 7.67x)
%