DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.96
Today's Fair Value
$8.96 -18.25%
Margin of Safety
-22.32%
Projected Value (5Y)
$14.43 +31.66%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 16.18% | CAGR (5y): 22.09%
%
Regression: 6.92% | CAGR (5y): 37.18%
%
Regression: 1.46% | CAGR (5y): 0.21%
Capped at 30.00x (Historical 5y: 18.89x)
%