DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.52
Today's Fair Value
$17.10 +278.32%
Margin of Safety
+73.57%
Projected Value (5Y)
$27.54 +509.29%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -8.61% | CAGR (5y): -8.88%
%
Regression: -5.13% | CAGR (5y): -0.01%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 16.06x)
%