DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.00
Today's Fair Value
$22.09 +341.8%
Margin of Safety
+77.37%
Projected Value (5Y)
$35.57 +611.4%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 281.55% | CAGR (5y): 0%
%
Regression: -12.76% | CAGR (5y): -28.43%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 3.45x)
%