DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.65
Today's Fair Value
$4.22 +155.76%
Margin of Safety
+60.90%
Projected Value (5Y)
$6.79 +311.52%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 21.48% | CAGR (5y): 19.96%
%
Regression: 14.03% | CAGR (5y): 9.45%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 12.34x)
%