DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.18
Today's Fair Value
$4.56 +9.09%
Margin of Safety
+8.33%
Projected Value (5Y)
$7.35 +75.84%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 9.16% | CAGR (5y): -15.49%
%
Regression: 1.28% | CAGR (5y): 1.17%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 5.64x)
%