DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.15
Today's Fair Value
$1.94 +68.7%
Margin of Safety
+40.72%
Projected Value (5Y)
$3.12 +171.3%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -4.91% | CAGR (5y): -12.42%
%
Regression: -0.11% | CAGR (5y): -0.05%
%
Regression: -24.89% | CAGR (5y): -24.22%
Capped at 13.67x (Historical 5y: 0.56x)
%