DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.75
Today's Fair Value
$7.75 +34.78%
Margin of Safety
+25.81%
Projected Value (5Y)
$12.48 +117.04%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 104.11% | CAGR (5y): 0%
%
Regression: 10.29% | CAGR (5y): 12.67%
%
Regression: 0% | CAGR (5y): -33.33%
Capped at 30.00x (Historical 5y: 34.4x)
%