DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.12
Today's Fair Value
$1.79 +59.82%
Margin of Safety
+37.43%
Projected Value (5Y)
$2.89 +158.04%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 24.59% | CAGR (5y): 0%
%
Regression: -9.37% | CAGR (5y): 14.82%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 3.83x)
%