DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.06
Today's Fair Value
$7.51 +23.93%
Margin of Safety
+19.31%
Projected Value (5Y)
$12.10 +99.67%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 10.3% | CAGR (5y): 0%
%
Regression: -1.2% | CAGR (5y): -1.73%
%
Regression: 5.92% | CAGR (5y): 7.46%
Capped at 18.00x (Historical 5y: 8.77x)
%