DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.65
Today's Fair Value
$10.04 +16.07%
Margin of Safety
+13.84%
Projected Value (5Y)
$16.17 +86.94%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 30% | CAGR (5y): -13.44%
%
Regression: 10.12% | CAGR (5y): 1.65%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 9.23x)
%