DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.57
Today's Fair Value
$1.58 +0.64%
Margin of Safety
+0.63%
Projected Value (5Y)
$2.55 +62.42%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -40.23% | CAGR (5y): -58.9%
%
Regression: 30.05% | CAGR (5y): 50%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 22.31x)
%