DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.41
Today's Fair Value
$10.23 +131.97%
Margin of Safety
+56.89%
Projected Value (5Y)
$16.48 +273.7%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -2.36% | CAGR (5y): -12.69%
%
Regression: 1.33% | CAGR (5y): -2.79%
%
Regression: -30.64% | CAGR (5y): -53.89%
Capped at 13.67x (Historical 5y: 0.26x)
%