DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.16
Today's Fair Value
$1.81 +56.03%
Margin of Safety
+35.91%
Projected Value (5Y)
$2.92 +151.72%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 2.12% | CAGR (5y): -3.17%
%
Regression: 4.97% | CAGR (5y): 9.44%
%
Regression: 36.28% | CAGR (5y): 36.28%
Capped at 13.67x (Historical 5y: 0.17x)
%