DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.52
Today's Fair Value
$8.05 +45.83%
Margin of Safety
+31.43%
Projected Value (5Y)
$12.96 +134.78%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 6.1% | CAGR (5y): 0%
%
Regression: -1.09% | CAGR (5y): -2.19%
%
Regression: -0.72% | CAGR (5y): 2.29%
Capped at 30.00x (Historical 5y: 12.91x)
%