DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.35
Today's Fair Value
$7.67 +128.96%
Margin of Safety
+56.32%
Projected Value (5Y)
$12.35 +268.66%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 31.07% | CAGR (5y): 8.3%
%
Regression: 1.75% | CAGR (5y): 0.73%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 19.89x)
%