DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.70
Today's Fair Value
$1.36 -20%
Margin of Safety
-25.00%
Projected Value (5Y)
$2.19 +28.82%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 2.38% | CAGR (5y): 10.74%
%
Regression: 5.71% | CAGR (5y): 11.87%
%
Regression: -6.91% | CAGR (5y): -29%
Capped at 18.00x (Historical 5y: 1.59x)
%