DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.63
Today's Fair Value
$15.14 +11.08%
Margin of Safety
+9.97%
Projected Value (5Y)
$24.39 +78.94%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 5.31% | CAGR (5y): 7.44%
%
Regression: 1.7% | CAGR (5y): 12.82%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 27.45x)
%