DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.90
Today's Fair Value
$13.18 +2.17%
Margin of Safety
+2.12%
Projected Value (5Y)
$21.23 +64.57%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 12.3% | CAGR (5y): 11.6%
%
Regression: 3.31% | CAGR (5y): 1.23%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 1.66x)
%