DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.09
Today's Fair Value
$19.14 +367.97%
Margin of Safety
+78.63%
Projected Value (5Y)
$30.83 +653.79%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 80.6% | CAGR (5y): 10.27%
%
Regression: 5.55% | CAGR (5y): 0.69%
%
Regression: 29.04% | CAGR (5y): 37.97%
Capped at 13.67x (Historical 5y: 7.83x)
%