DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.25
Today's Fair Value
$6.59 +25.52%
Margin of Safety
+20.33%
Projected Value (5Y)
$10.61 +102.1%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 33.51% | CAGR (5y): 0%
%
Regression: 8.61% | CAGR (5y): 12.13%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 8.14x)
%