DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.59
Today's Fair Value
$19.76 +450.42%
Margin of Safety
+81.83%
Projected Value (5Y)
$31.82 +786.35%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 28.45% | CAGR (5y): 36.91%
%
Regression: -0.28% | CAGR (5y): -0.51%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 44.86x)
%