DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.62
Today's Fair Value
$4.02 +11.05%
Margin of Safety
+9.95%
Projected Value (5Y)
$6.48 +79.01%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.86% | CAGR (5y): 1.35%
%
Regression: 52.51% | CAGR (5y): 118.64%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 12.73x)
%