DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.38
Today's Fair Value
$7.10 -24.31%
Margin of Safety
-32.11%
Projected Value (5Y)
$11.43 +21.86%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 12.87% | CAGR (5y): 14.21%
%
Regression: -1.38% | CAGR (5y): -1.33%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 4.41x)
%