DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.55
Today's Fair Value
$21.71 +1300.65%
Margin of Safety
+92.86%
Projected Value (5Y)
$34.96 +2155.48%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 114.13% | CAGR (5y): 0%
%
Regression: 0.66% | CAGR (5y): -0.98%
%
Regression: 45.1% | CAGR (5y): 45.1%
Capped at 13.67x (Historical 5y: 1x)
%