DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.79
Today's Fair Value
$6.30 +125.81%
Margin of Safety
+55.71%
Projected Value (5Y)
$10.14 +263.44%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 13.75% | CAGR (5y): 2.32%
%
Regression: 2% | CAGR (5y): 0.98%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 37.11x)
%