DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.77
Today's Fair Value
$25.89 +88.02%
Margin of Safety
+46.81%
Projected Value (5Y)
$41.69 +202.76%
Dividends Paid (5Y)
$0.92
DCF Inputs
Scenario
%
Regression: 11.96% | CAGR (5y): 49.9%
%
Regression: 1.58% | CAGR (5y): 3.29%
%
Regression: 11.86% | CAGR (5y): 10.98%
Capped at 30.00x (Historical 5y: 12.07x)
%