DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.55
Today's Fair Value
$8.10 +23.66%
Margin of Safety
+19.14%
Projected Value (5Y)
$13.05 +99.24%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 18.9% | CAGR (5y): 0%
%
Regression: 2.09% | CAGR (5y): 2.16%
%
Regression: -20.46% | CAGR (5y): -32.24%
Capped at 18.00x (Historical 5y: 23.02x)
%