DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.83
Today's Fair Value
$1.32 -27.87%
Margin of Safety
-38.64%
Projected Value (5Y)
$2.12 +15.85%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 24.06% | CAGR (5y): 11.83%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 9.41x)
%