DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.22
Today's Fair Value
$3.96 +22.98%
Margin of Safety
+18.69%
Projected Value (5Y)
$6.37 +97.83%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -1.54% | CAGR (5y): 4.53%
%
Regression: 1.53% | CAGR (5y): 1.8%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 6.61x)
%