DCF Calculator

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

Today's Price
$3.77
Today's Fair Value
$n/a
Margin of Safety
n/a
Projected Value (5Y)
$n/a
Dividends Paid (5Y)
$0.00

DCF Inputs

Scenario
%

Regression: 15.75% | CAGR (5y): 13.25%

%

Regression: 23.95% | CAGR (5y): 31.65%

%

Regression: -3.45% | CAGR (5y): 5.06%

Capped at 13.67x (Historical 5y: 0.99x)

%

Historical and Projected Book Value

© 2026 bestshares.com. All rights reserved.