DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.26
Today's Fair Value
$3.49 +7.06%
Margin of Safety
+6.59%
Projected Value (5Y)
$5.62 +72.39%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 308.51% | CAGR (5y): 164.17%
%
Regression: 65.85% | CAGR (5y): 80.14%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 0.62x)
%