DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.58
Today's Fair Value
$2.19 +38.61%
Margin of Safety
+27.85%
Projected Value (5Y)
$3.52 +122.78%
Dividends Paid (5Y)
$1.14
DCF Inputs
Scenario
%
Regression: 19.44% | CAGR (5y): 72.46%
%
Regression: 2.75% | CAGR (5y): -0.17%
%
Regression: 24.15% | CAGR (5y): 90.9%
Capped at 30.00x (Historical 5y: 15.05x)
%