DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.89
Today's Fair Value
$9.64 +97.14%
Margin of Safety
+49.27%
Projected Value (5Y)
$15.52 +217.38%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 27.34% | CAGR (5y): 0%
%
Regression: 3.09% | CAGR (5y): 6.7%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 29.41x)
%