DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.06
Today's Fair Value
$7.99 -11.81%
Margin of Safety
-13.39%
Projected Value (5Y)
$12.86 +41.94%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 12.45% | CAGR (5y): 1.61%
%
Regression: 8.07% | CAGR (5y): 0.69%
%
Regression: 4.57% | CAGR (5y): -2.09%
Capped at 13.67x (Historical 5y: 0.55x)
%