DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.58
Today's Fair Value
$0.91 +56.9%
Margin of Safety
+36.26%
Projected Value (5Y)
$1.47 +153.45%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 84.33% | CAGR (5y): 28.65%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 7.25x)
%