DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.83
Today's Fair Value
$3.85 +36.04%
Margin of Safety
+26.49%
Projected Value (5Y)
$6.20 +119.08%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 21.77% | CAGR (5y): 31.61%
%
Regression: 4.31% | CAGR (5y): 7.75%
%
Regression: 29.27% | CAGR (5y): 35.44%
Capped at 30.00x (Historical 5y: 1.4x)
%