DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.94
Today's Fair Value
$3.60 -8.63%
Margin of Safety
-9.44%
Projected Value (5Y)
$5.80 +47.21%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 308.51% | CAGR (5y): 164.17%
%
Regression: 65.85% | CAGR (5y): 80.14%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 0.64x)
%