DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.78
Today's Fair Value
$8.61 +209.71%
Margin of Safety
+67.71%
Projected Value (5Y)
$13.86 +398.56%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -3.26% | CAGR (5y): 80.88%
%
Regression: -0.27% | CAGR (5y): -0.58%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 45.14x)
%