DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.26
Today's Fair Value
$24.81 +141.81%
Margin of Safety
+58.65%
Projected Value (5Y)
$39.95 +289.38%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 13.15% | CAGR (5y): 10.53%
%
Regression: -17.61% | CAGR (5y): -17.05%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 30.23x)
%