DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.08
Today's Fair Value
$4.73 +53.57%
Margin of Safety
+34.88%
Projected Value (5Y)
$7.61 +147.08%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 90.75% | CAGR (5y): 0%
%
Regression: -7.1% | CAGR (5y): -6.35%
%
Regression: 9.84% | CAGR (5y): 12.46%
Capped at 18.00x (Historical 5y: 3.32x)
%