DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.92
Today's Fair Value
$10.13 +2.12%
Margin of Safety
+2.07%
Projected Value (5Y)
$16.31 +64.42%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 190.51% | CAGR (5y): 0%
%
Regression: 4.61% | CAGR (5y): 5.06%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 7.57x)
%