DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.13
Today's Fair Value
$21.60 +64.51%
Margin of Safety
+39.21%
Projected Value (5Y)
$34.79 +164.97%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 58.32% | CAGR (5y): 22.14%
%
Regression: 2.38% | CAGR (5y): 2.21%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 27.32x)
%