DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.60
Today's Fair Value
$7.04 +25.71%
Margin of Safety
+20.45%
Projected Value (5Y)
$11.33 +102.32%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 4.9% | CAGR (5y): 3.77%
%
Regression: 14.81% | CAGR (5y): 15.98%
%
Regression: -20.16% | CAGR (5y): -25.94%
Capped at 13.67x (Historical 5y: 4.72x)
%