DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.79
Today's Fair Value
$5.84 +54.09%
Margin of Safety
+35.10%
Projected Value (5Y)
$9.40 +148.02%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 2.57% | CAGR (5y): 0%
%
Regression: 7.72% | CAGR (5y): 8.64%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 21.29x)
%