DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.89
Today's Fair Value
$32.08 +130.96%
Margin of Safety
+56.70%
Projected Value (5Y)
$51.66 +271.92%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 33.24% | CAGR (5y): 50.42%
%
Regression: 1.09% | CAGR (5y): 1.26%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 6.67x)
%