DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.60
Today's Fair Value
$2.97 -17.5%
Margin of Safety
-21.21%
Projected Value (5Y)
$4.78 +32.78%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.24% | CAGR (5y): 3.8%
%
Regression: 0% | CAGR (5y): 0.01%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 4.75x)
%