DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.59
Today's Fair Value
$12.61 -7.21%
Margin of Safety
-7.77%
Projected Value (5Y)
$20.31 +49.45%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 23.45% | CAGR (5y): 26.68%
%
Regression: 57.74% | CAGR (5y): 87.5%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 1.73x)
%