DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.67
Today's Fair Value
$2.04 -23.6%
Margin of Safety
-30.88%
Projected Value (5Y)
$3.29 +23.22%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 49.02% | CAGR (5y): 8.47%
%
Regression: 21.65% | CAGR (5y): 40%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 19.14x)
%