DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.56
Today's Fair Value
$20.37 +346.71%
Margin of Safety
+77.61%
Projected Value (5Y)
$32.81 +619.52%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -4.63% | CAGR (5y): 0%
%
Regression: -2.44% | CAGR (5y): -3.44%
%
Regression: 2.58% | CAGR (5y): 14.15%
Capped at 30.00x (Historical 5y: n/a)
%