DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.65
Today's Fair Value
$23.64 +173.29%
Margin of Safety
+63.41%
Projected Value (5Y)
$38.07 +340.12%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 14.32% | CAGR (5y): 7.99%
%
Regression: -1.33% | CAGR (5y): -0.94%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 20.27x)
%