DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.87
Today's Fair Value
$2.65 +41.71%
Margin of Safety
+29.43%
Projected Value (5Y)
$4.27 +128.34%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 18.85% | CAGR (5y): 0%
%
Regression: 4.45% | CAGR (5y): 3.81%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 8.82x)
%