DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.30
Today's Fair Value
$14879233.44 +346028584.65%
Margin of Safety
+100.00%
Projected Value (5Y)
$23963154.25 +557282556.98%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 19.8% | CAGR (5y): 1527.58%
%
Regression: -0.01% | CAGR (5y): -0.01%
%
Regression: -42.52% | CAGR (5y): -41.95%
Capped at 13.67x (Historical 5y: 0.45x)
%