DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.71
Today's Fair Value
$12.51 +28.84%
Margin of Safety
+22.38%
Projected Value (5Y)
$20.14 +107.42%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -69.7% | CAGR (5y): 0%
%
Regression: 2.63% | CAGR (5y): -1.42%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 16.43x)
%