DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.50
Today's Fair Value
$13.81 +206.89%
Margin of Safety
+67.41%
Projected Value (5Y)
$22.24 +394.22%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 121.93% | CAGR (5y): 0%
%
Regression: 35.55% | CAGR (5y): 30.38%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 5.22x)
%