DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.11
Today's Fair Value
$14.34 +101.69%
Margin of Safety
+50.42%
Projected Value (5Y)
$23.10 +224.89%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 216.71% | CAGR (5y): 0%
%
Regression: 2.21% | CAGR (5y): 2.17%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 39.44x)
%