DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.87
Today's Fair Value
$9.46 +6.65%
Margin of Safety
+6.24%
Projected Value (5Y)
$15.23 +71.7%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -8.3% | CAGR (5y): 0%
%
Regression: -0.5% | CAGR (5y): -0.58%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 11.53x)
%