DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.86
Today's Fair Value
$3.43 +19.93%
Margin of Safety
+16.62%
Projected Value (5Y)
$5.52 +93.01%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 2.39% | CAGR (5y): 3.04%
%
Regression: -2.86% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 16.95x)
%