DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.15
Today's Fair Value
$12.05 +47.85%
Margin of Safety
+32.37%
Projected Value (5Y)
$19.40 +138.04%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 3.29% | CAGR (5y): 1.12%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 30.64x)
%