DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.16
Today's Fair Value
$3.35 +6.01%
Margin of Safety
+5.67%
Projected Value (5Y)
$5.40 +70.89%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.93% | CAGR (5y): -10.88%
%
Regression: 1.6% | CAGR (5y): -2.05%
%
Regression: 9.01% | CAGR (5y): 7.46%
Capped at 30.00x (Historical 5y: 10.41x)
%