DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.43
Today's Fair Value
$9.89 +17.32%
Margin of Safety
+14.76%
Projected Value (5Y)
$15.92 +88.85%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -7.98% | CAGR (5y): 13.65%
%
Regression: -2.61% | CAGR (5y): -0.52%
%
Regression: 15.06% | CAGR (5y): 18.13%
Capped at 30.00x (Historical 5y: 9.76x)
%