DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.48
Today's Fair Value
$2.01 +35.81%
Margin of Safety
+26.37%
Projected Value (5Y)
$3.24 +118.92%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -4.91% | CAGR (5y): -12.42%
%
Regression: -0.11% | CAGR (5y): -0.05%
%
Regression: -53.29% | CAGR (5y): -55.17%
Capped at 13.67x (Historical 5y: 0.58x)
%