DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.45
Today's Fair Value
$17.23 +50.48%
Margin of Safety
+33.55%
Projected Value (5Y)
$27.75 +142.36%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -5.64% | CAGR (5y): 1.68%
%
Regression: -0.99% | CAGR (5y): -1.69%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 11.02x)
%