DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.83
Today's Fair Value
$7.77 +102.87%
Margin of Safety
+50.71%
Projected Value (5Y)
$12.51 +226.63%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 33.04% | CAGR (5y): 0%
%
Regression: 35.62% | CAGR (5y): 10.39%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 19.18x)
%