DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.24
Today's Fair Value
$12.98 +300.62%
Margin of Safety
+75.04%
Projected Value (5Y)
$20.90 +545.06%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: -12.76% | CAGR (5y): -10.59%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 72.44x)
%