DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.20
Today's Fair Value
$8.10 -1.22%
Margin of Safety
-1.23%
Projected Value (5Y)
$13.05 +59.15%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 18.9% | CAGR (5y): 0%
%
Regression: 2.09% | CAGR (5y): 2.16%
%
Regression: -17.95% | CAGR (5y): -26.52%
Capped at 18.00x (Historical 5y: 24.52x)
%