DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.68
Today's Fair Value
$1.19 -29.17%
Margin of Safety
-41.18%
Projected Value (5Y)
$1.92 +14.29%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 112.29% | CAGR (5y): 24.45%
%
Regression: 112.27% | CAGR (5y): 61.86%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 1.62x)
%