DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.01
Today's Fair Value
$2.73 -9.3%
Margin of Safety
-10.26%
Projected Value (5Y)
$4.39 +45.85%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -9.17% | CAGR (5y): 0%
%
Regression: 3.58% | CAGR (5y): 0.72%
%
Regression: -8.27% | CAGR (5y): -9.14%
Capped at 30.00x (Historical 5y: 184.3x)
%