DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.88
Today's Fair Value
$28.75 +190.99%
Margin of Safety
+65.63%
Projected Value (5Y)
$46.31 +368.72%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 19.52% | CAGR (5y): 35.18%
%
Regression: 0.33% | CAGR (5y): 0.29%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 36.18x)
%