DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.03
Today's Fair Value
$9.42 +34%
Margin of Safety
+25.37%
Projected Value (5Y)
$15.17 +115.79%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 40.14% | CAGR (5y): -4.73%
%
Regression: 0.54% | CAGR (5y): -0.89%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 52.47x)
%