DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.65
Today's Fair Value
$n/a
Margin of Safety
n/a
Projected Value (5Y)
$n/a
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 13.35% | CAGR (5y): 46.81%
%
Regression: 13.6% | CAGR (5y): 18.84%
%
Regression: -16.25% | CAGR (5y): 81.75%
Capped at 30.00x (Historical 5y: 5.89x)
%