DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.24
Today's Fair Value
$19.72 +75.44%
Margin of Safety
+43.00%
Projected Value (5Y)
$31.76 +182.56%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 21.24% | CAGR (5y): 4.59%
%
Regression: 18.61% | CAGR (5y): -1.05%
%
Regression: 50% | CAGR (5y): 50%
Capped at 30.00x (Historical 5y: 19.64x)
%