DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.21
Today's Fair Value
$13.83 +91.82%
Margin of Safety
+47.87%
Projected Value (5Y)
$22.28 +209.02%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 48.94% | CAGR (5y): 0%
%
Regression: 5.69% | CAGR (5y): 10.55%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 18.81x)
%