DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.93
Today's Fair Value
$9.23 +378.24%
Margin of Safety
+79.09%
Projected Value (5Y)
$14.86 +669.95%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 21.48% | CAGR (5y): 19.96%
%
Regression: 14.03% | CAGR (5y): 9.45%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 12.26x)
%