DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.50
Today's Fair Value
$11.69 +159.78%
Margin of Safety
+61.51%
Projected Value (5Y)
$18.83 +318.44%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 19.91% | CAGR (5y): 42.11%
%
Regression: 1.65% | CAGR (5y): -7.79%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 3.4x)
%