DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.28
Today's Fair Value
$27.90 +200.65%
Margin of Safety
+66.74%
Projected Value (5Y)
$44.94 +384.27%
Dividends Paid (5Y)
$0.29
DCF Inputs
Scenario
%
Regression: 41.97% | CAGR (5y): 0%
%
Regression: -9.16% | CAGR (5y): -17.15%
%
Regression: 0.93% | CAGR (5y): -4.37%
Capped at 30.00x (Historical 5y: 4.3x)
%