DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.66
Today's Fair Value
$9.71 -23.3%
Margin of Safety
-30.38%
Projected Value (5Y)
$15.63 +23.46%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 8.36% | CAGR (5y): 7.79%
%
Regression: 1.48% | CAGR (5y): 1.06%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 62.88x)
%