DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.04
Today's Fair Value
$1.70 -16.67%
Margin of Safety
-20.00%
Projected Value (5Y)
$2.73 +33.82%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 1.33% | CAGR (5y): 8.24%
%
Regression: 1.41% | CAGR (5y): 2.04%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 14.56x)
%