DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.53
Today's Fair Value
$13.39 +195.58%
Margin of Safety
+66.17%
Projected Value (5Y)
$21.56 +375.94%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 9.27% | CAGR (5y): -10.31%
%
Regression: 0.15% | CAGR (5y): -0.06%
%
Regression: -1.5% | CAGR (5y): 11.52%
Capped at 30.00x (Historical 5y: 23.16x)
%