DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.77
Today's Fair Value
$14.73 +431.77%
Margin of Safety
+81.19%
Projected Value (5Y)
$23.72 +756.32%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 17.47% | CAGR (5y): -24.67%
%
Regression: -6.32% | CAGR (5y): -30.5%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: n/a)
%