DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.67
Today's Fair Value
$12.82 +20.15%
Margin of Safety
+16.77%
Projected Value (5Y)
$20.64 +93.44%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 71.36% | CAGR (5y): 23.74%
%
Regression: 11.87% | CAGR (5y): -5.2%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 1.21x)
%