DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.27
Today's Fair Value
$12.47 +21.42%
Margin of Safety
+17.64%
Projected Value (5Y)
$20.08 +95.52%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 57.92% | CAGR (5y): 57.82%
%
Regression: 4.88% | CAGR (5y): 4.87%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 10.16x)
%