DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.00
Today's Fair Value
$4.81 +140.5%
Margin of Safety
+58.42%
Projected Value (5Y)
$7.75 +287.5%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 7.7% | CAGR (5y): 3.34%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: n/a)
%