DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.45
Today's Fair Value
$3.81 +162.76%
Margin of Safety
+61.94%
Projected Value (5Y)
$6.14 +323.45%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 205.05% | CAGR (5y): 468.5%
%
Regression: 0.84% | CAGR (5y): 0.8%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 3.71x)
%