DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.70
Today's Fair Value
$18.76 +75.33%
Margin of Safety
+42.96%
Projected Value (5Y)
$30.22 +182.43%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 26.45% | CAGR (5y): 61.86%
%
Regression: 0.68% | CAGR (5y): -1.17%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 9.33x)
%