DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.10
Today's Fair Value
$1.21 +10%
Margin of Safety
+9.09%
Projected Value (5Y)
$1.95 +77.27%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 34.33% | CAGR (5y): 20.02%
%
Regression: 9.27% | CAGR (5y): 19.57%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 53.6x)
%