DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.93
Today's Fair Value
$4.72 +20.1%
Margin of Safety
+16.74%
Projected Value (5Y)
$7.60 +93.38%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 10.49% | CAGR (5y): 0%
%
Regression: 0.7% | CAGR (5y): 0.38%
%
Regression: 5.23% | CAGR (5y): 7.39%
Capped at 30.00x (Historical 5y: 13.21x)
%