DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.90
Today's Fair Value
$14.29 +31.1%
Margin of Safety
+23.72%
Projected Value (5Y)
$23.02 +111.19%
Dividends Paid (5Y)
$0.53
DCF Inputs
Scenario
%
Regression: 108.47% | CAGR (5y): 67.39%
%
Regression: 0.54% | CAGR (5y): 0.18%
%
Defaulting to baseline growth (2.5%).
Capped at 18.00x (Historical 5y: 10.45x)
%