DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.22
Today's Fair Value
$5.61 +32.94%
Margin of Safety
+24.78%
Projected Value (5Y)
$9.03 +113.98%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -7.58% | CAGR (5y): -7.59%
%
Regression: -2.88% | CAGR (5y): -3.24%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 6.59x)
%