DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.87
Today's Fair Value
$16.65 +20.04%
Margin of Safety
+16.70%
Projected Value (5Y)
$26.81 +93.29%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -5.41% | CAGR (5y): 0%
%
Regression: -3.32% | CAGR (5y): -6.05%
%
Regression: 5.01% | CAGR (5y): -14.97%
Capped at 30.00x (Historical 5y: 4.61x)
%