DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.94
Today's Fair Value
$2.48 +27.84%
Margin of Safety
+21.77%
Projected Value (5Y)
$4.00 +106.19%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 2.54% | CAGR (5y): 2.81%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 66.05x)
%