DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.93
Today's Fair Value
$9.07 +52.95%
Margin of Safety
+34.62%
Projected Value (5Y)
$14.60 +146.21%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.8% | CAGR (5y): 0%
%
Regression: -0.41% | CAGR (5y): -1.71%
%
Regression: -22.35% | CAGR (5y): 32.1%
Capped at 30.00x (Historical 5y: 9.3x)
%