DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.45
Today's Fair Value
$14.22 +50.48%
Margin of Safety
+33.54%
Projected Value (5Y)
$22.90 +142.33%
Dividends Paid (5Y)
$1.95
DCF Inputs
Scenario
%
Regression: -11.04% | CAGR (5y): 94.54%
%
Regression: 3.16% | CAGR (5y): 2.61%
%
Regression: -4.79% | CAGR (5y): -4.78%
Capped at 30.00x (Historical 5y: 10.39x)
%