DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.60
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: 12.29% | CAGR (5y): 36.78%
%
Regression: -0.39% | CAGR (5y): -0.48%
%
Regression: 6.32% | CAGR (5y): 0.49%
Capped at 30.00x (Historical 5y: 21.72x)
%