DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.57
Today's Fair Value
$6.08 +70.31%
Margin of Safety
+41.28%
Projected Value (5Y)
$9.79 +174.23%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -22.96% | CAGR (5y): 0%
%
Regression: 7.73% | CAGR (5y): 1.45%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 4.81x)
%