DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.94
Today's Fair Value
$1.06 +12.77%
Margin of Safety
+11.32%
Projected Value (5Y)
$1.70 +80.85%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 31.37% | CAGR (5y): 18.86%
%
Regression: 424.47% | CAGR (5y): 116.09%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 0.61x)
%