DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.83
Today's Fair Value
$10.05 +47.14%
Margin of Safety
+32.04%
Projected Value (5Y)
$16.18 +136.9%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 54.88% | CAGR (5y): 32.23%
%
Regression: 0.04% | CAGR (5y): 0.03%
%
Regression: 1.41% | CAGR (5y): 12.13%
Capped at 18.00x (Historical 5y: 25.63x)
%