DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.75
Today's Fair Value
$16.81 +13.97%
Margin of Safety
+12.25%
Projected Value (5Y)
$27.08 +83.59%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.96% | CAGR (5y): 0%
%
Regression: 20.4% | CAGR (5y): 18.13%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 49x)
%