DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.35
Today's Fair Value
$26.22 +112.31%
Margin of Safety
+52.90%
Projected Value (5Y)
$42.23 +241.94%
Dividends Paid (5Y)
$0.91
DCF Inputs
Scenario
%
Regression: 11.96% | CAGR (5y): 49.9%
%
Regression: 1.58% | CAGR (5y): 3.29%
%
Regression: 11.59% | CAGR (5y): 10.98%
Capped at 30.00x (Historical 5y: 12.23x)
%