DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.60
Today's Fair Value
$0.73 +21.67%
Margin of Safety
+17.81%
Projected Value (5Y)
$1.17 +95%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 43.69% | CAGR (5y): 26.79%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 61.46x)
%