DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.54
Today's Fair Value
$21.48 +103.8%
Margin of Safety
+50.93%
Projected Value (5Y)
$34.59 +228.18%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 27.82% | CAGR (5y): 22.12%
%
Regression: 27.41% | CAGR (5y): 0.45%
%
Regression: 3.08% | CAGR (5y): -1.04%
Capped at 13.67x (Historical 5y: 2.2x)
%