DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.51
Today's Fair Value
$15.52 +106.66%
Margin of Safety
+51.61%
Projected Value (5Y)
$25.00 +232.89%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 37.85% | CAGR (5y): 3.48%
%
Regression: -0.76% | CAGR (5y): -2.28%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 20.26x)
%