DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.06
Today's Fair Value
$2.43 +17.96%
Margin of Safety
+15.23%
Projected Value (5Y)
$3.91 +89.81%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 1.96% | CAGR (5y): -11.71%
%
Regression: 12.45% | CAGR (5y): 0.24%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 146.62x)
%