DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.76
Today's Fair Value
$25.68 +345.83%
Margin of Safety
+77.57%
Projected Value (5Y)
$41.35 +617.88%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 21.03% | CAGR (5y): 0%
%
Regression: 1.09% | CAGR (5y): -3.09%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 33.28x)
%