DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.44
Today's Fair Value
$4.81 +97.13%
Margin of Safety
+49.27%
Projected Value (5Y)
$7.75 +217.62%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 7.7% | CAGR (5y): 3.34%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: n/a)
%