DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.40
Today's Fair Value
$4.69 +95.42%
Margin of Safety
+48.83%
Projected Value (5Y)
$7.55 +214.58%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -24.26% | CAGR (5y): 0%
%
Regression: 3.11% | CAGR (5y): 3.5%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 8.83x)
%