DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.98
Today's Fair Value
$13.39 +1266.33%
Margin of Safety
+92.68%
Projected Value (5Y)
$21.56 +2100%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 25.63% | CAGR (5y): 16.07%
%
Regression: 1.53% | CAGR (5y): -13.49%
%
Regression: -21.3% | CAGR (5y): -47.62%
Capped at 13.67x (Historical 5y: 0.31x)
%