DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.51
Today's Fair Value
$4.70 +87.25%
Margin of Safety
+46.60%
Projected Value (5Y)
$7.57 +201.59%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 1.06% | CAGR (5y): 19.17%
%
Regression: 7.7% | CAGR (5y): 2.78%
%
Regression: 9.16% | CAGR (5y): 4.56%
Capped at 30.00x (Historical 5y: 17.07x)
%