DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.11
Today's Fair Value
$1.73 -18.01%
Margin of Safety
-21.97%
Projected Value (5Y)
$2.79 +32.23%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 1.33% | CAGR (5y): 8.24%
%
Regression: 1.41% | CAGR (5y): 2.04%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 14.9x)
%