DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.17
Today's Fair Value
$2.00 -36.91%
Margin of Safety
-58.50%
Projected Value (5Y)
$3.22 +1.58%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 10.94% | CAGR (5y): 21.44%
%
Regression: 1.4% | CAGR (5y): 0.19%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 7.07x)
%