DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.07
Today's Fair Value
$10.86 +34.57%
Margin of Safety
+25.69%
Projected Value (5Y)
$17.49 +116.73%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 6.69% | CAGR (5y): 0%
%
Regression: -0.09% | CAGR (5y): -0.1%
%
Regression: -4.21% | CAGR (5y): -22.6%
Capped at 30.00x (Historical 5y: 21.32x)
%