DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.88
Today's Fair Value
$38.75 +200.85%
Margin of Safety
+66.76%
Projected Value (5Y)
$62.40 +384.47%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 45.58% | CAGR (5y): 5.97%
%
Regression: 6% | CAGR (5y): -0.72%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 29.56x)
%