DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.91
Today's Fair Value
$4.94 +69.76%
Margin of Safety
+41.09%
Projected Value (5Y)
$7.95 +173.2%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 12.07% | CAGR (5y): 5.47%
%
Regression: 4.59% | CAGR (5y): 7.54%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 28.98x)
%