DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.76
Today's Fair Value
$3.00 +70.45%
Margin of Safety
+41.33%
Projected Value (5Y)
$4.83 +174.43%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 37.81% | CAGR (5y): 0%
%
Regression: 10.53% | CAGR (5y): 27.3%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 4.93x)
%