DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.01
Today's Fair Value
$43.96 +213.78%
Margin of Safety
+68.13%
Projected Value (5Y)
$70.79 +405.28%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 65.71% | CAGR (5y): 12.19%
%
Regression: 7.89% | CAGR (5y): 16.63%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 15.55x)
%