DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.64
Today's Fair Value
$3.45 -25.65%
Margin of Safety
-34.49%
Projected Value (5Y)
$5.56 +19.83%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 20.7% | CAGR (5y): 3.81%
%
Regression: 19.03% | CAGR (5y): 0.42%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 10.53x)
%