DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Today's Price
$2.94
Today's Fair Value
$1.05 -64.29%
Margin of Safety
-180.00%
Projected Value (5Y)
$1.69 -42.52%
Dividends Paid (5Y)
$0.00

DCF Inputs

Scenario
%

Regression: -16.37% | CAGR (5y): -35.29%

%

Regression: 2.2% | CAGR (5y): 2.98%

%

Regression: 0% | CAGR (5y): 0%

Capped at 30.00x (Historical 5y: 3.05x)

%

Historical and Projected Price

Historical and Projected Adjusted Free Cash Flow

© 2026 bestshares.com. All rights reserved.