DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.37
Today's Fair Value
$13.64 +212.13%
Margin of Safety
+67.96%
Projected Value (5Y)
$21.97 +402.75%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 88.15% | CAGR (5y): 0%
%
Regression: 0.28% | CAGR (5y): 0.59%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 19.22x)
%