DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.52
Today's Fair Value
$3.28 -6.82%
Margin of Safety
-7.32%
Projected Value (5Y)
$5.28 +50%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 19.91% | CAGR (5y): 13.75%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 48.66x)
%