DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.95
Today's Fair Value
$1.39 -28.72%
Margin of Safety
-40.29%
Projected Value (5Y)
$2.24 +14.87%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 24.06% | CAGR (5y): 11.83%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 9.93x)
%