DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.25
Today's Fair Value
$18.71 +126.79%
Margin of Safety
+55.91%
Projected Value (5Y)
$30.13 +265.21%
Dividends Paid (5Y)
$0.51
DCF Inputs
Scenario
%
Regression: 27.33% | CAGR (5y): 20.51%
%
Regression: 0.08% | CAGR (5y): -0.74%
%
Regression: 10.06% | CAGR (5y): 10.06%
Capped at 30.00x (Historical 5y: 26.85x)
%