DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.87
Today's Fair Value
$18.52 +108.79%
Margin of Safety
+52.11%
Projected Value (5Y)
$29.82 +236.19%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 18.99% | CAGR (5y): 4.2%
%
Regression: 2.93% | CAGR (5y): 3.73%
%
Regression: 5.14% | CAGR (5y): 0.99%
Capped at 30.00x (Historical 5y: 24.19x)
%