DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.36
Today's Fair Value
$25.38 +482.11%
Margin of Safety
+82.82%
Projected Value (5Y)
$40.87 +837.39%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 3.35% | CAGR (5y): 50.03%
%
Regression: 0.1% | CAGR (5y): 0.27%
%
Regression: 9.24% | CAGR (5y): 61.86%
Capped at 30.00x (Historical 5y: 57.1x)
%