DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.87
Today's Fair Value
$8.49 +74.33%
Margin of Safety
+42.64%
Projected Value (5Y)
$13.68 +180.9%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 1.07% | CAGR (5y): 0%
%
Regression: 9.75% | CAGR (5y): 8.32%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 24.31x)
%