DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.30
Today's Fair Value
$n/a
Margin of Safety
n/a
Projected Value (5Y)
$n/a
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 3.29% | CAGR (5y): 50.03%
%
Regression: 1.71% | CAGR (5y): 2.57%
%
Regression: 14.31% | CAGR (5y): 92.5%
Capped at 30.00x (Historical 5y: 10.83x)
%