DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.57
Today's Fair Value
$13.46 +7.08%
Margin of Safety
+6.61%
Projected Value (5Y)
$21.67 +72.39%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -5.52% | CAGR (5y): 3.97%
%
Regression: -3.44% | CAGR (5y): -7.18%
%
Regression: -26.87% | CAGR (5y): -28.85%
Capped at 13.67x (Historical 5y: 0.23x)
%