DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.07
Today's Fair Value
$4.51 +117.87%
Margin of Safety
+54.10%
Projected Value (5Y)
$7.27 +251.21%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 20.34% | CAGR (5y): 23.13%
%
Regression: 5.07% | CAGR (5y): 4.09%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 21.09x)
%