DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.01
Today's Fair Value
$2.74 +36.32%
Margin of Safety
+26.64%
Projected Value (5Y)
$4.41 +119.4%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: -0.56% | CAGR (5y): 0.87%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 28.36x)
%