DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.47
Today's Fair Value
$25.22 +361.06%
Margin of Safety
+78.31%
Projected Value (5Y)
$40.62 +642.6%
Dividends Paid (5Y)
$1.04
DCF Inputs
Scenario
%
Regression: 18.35% | CAGR (5y): 119.11%
%
Regression: -0.15% | CAGR (5y): 0%
%
Regression: 8.9% | CAGR (5y): 25.19%
Capped at 30.00x (Historical 5y: n/a)
%