DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.26
Today's Fair Value
$23.39 +90.78%
Margin of Safety
+47.58%
Projected Value (5Y)
$37.67 +207.26%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 23.49% | CAGR (5y): 24.95%
%
Regression: 3.13% | CAGR (5y): 2.6%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 1.02x)
%