DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.45
Today's Fair Value
$21.15 +46.37%
Margin of Safety
+31.68%
Projected Value (5Y)
$34.07 +135.78%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 41.08% | CAGR (5y): 2.1%
%
Regression: 3.28% | CAGR (5y): -4.91%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 11.01x)
%