DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.04
Today's Fair Value
$31.33 +160.22%
Margin of Safety
+61.57%
Projected Value (5Y)
$50.45 +319.02%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 9.45% | CAGR (5y): 16.7%
%
Regression: 1.81% | CAGR (5y): 1.54%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 62.05x)
%