DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.52
Today's Fair Value
$19.51 +104.94%
Margin of Safety
+51.20%
Projected Value (5Y)
$31.42 +230.04%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 42.37% | CAGR (5y): 0%
%
Regression: 145.92% | CAGR (5y): 18.35%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 93.17x)
%