DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.41
Today's Fair Value
$4.68 +37.24%
Margin of Safety
+27.14%
Projected Value (5Y)
$7.54 +121.11%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 1.06% | CAGR (5y): 19.17%
%
Regression: 7.7% | CAGR (5y): 2.78%
%
Regression: 11.07% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 17.07x)
%