DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.12
Today's Fair Value
$28.53 +135.4%
Margin of Safety
+57.52%
Projected Value (5Y)
$45.94 +279.04%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 67.43% | CAGR (5y): 67.62%
%
Regression: 28.82% | CAGR (5y): 35.19%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 17.36x)
%