DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.05
Today's Fair Value
$2.01 -60.2%
Margin of Safety
-151.24%
Projected Value (5Y)
$3.24 -35.84%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 15.54% | CAGR (5y): 25.65%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 12.73x)
%