DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.28
Today's Fair Value
$22.24 +139.66%
Margin of Safety
+58.27%
Projected Value (5Y)
$35.81 +285.88%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 45.88% | CAGR (5y): 5.27%
%
Regression: 7.51% | CAGR (5y): 1.86%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 16.66x)
%