DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.32
Today's Fair Value
$27.92 +740.96%
Margin of Safety
+88.11%
Projected Value (5Y)
$44.97 +1254.52%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 14.07% | CAGR (5y): 82.5%
%
Regression: 91.35% | CAGR (5y): 240.64%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 33.32x)
%