DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.29
Today's Fair Value
$27.98 +127.66%
Margin of Safety
+56.08%
Projected Value (5Y)
$45.07 +266.72%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 18.36% | CAGR (5y): 7.43%
%
Regression: 1.18% | CAGR (5y): -0.29%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 116.14x)
%