DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.55
Today's Fair Value
$1.26 -18.71%
Margin of Safety
-23.02%
Projected Value (5Y)
$2.03 +30.97%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 0% | CAGR (5y): 9.73%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 5.84x)
%