DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.57
Today's Fair Value
$3.05 +18.68%
Margin of Safety
+15.74%
Projected Value (5Y)
$4.92 +91.44%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 12.36% | CAGR (5y): -0.72%
%
Regression: -8.47% | CAGR (5y): -30.87%
%
Regression: 1.37% | CAGR (5y): 0.9%
Capped at 30.00x (Historical 5y: 6.26x)
%