DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.10
Today's Fair Value
$11.77 +130.78%
Margin of Safety
+56.67%
Projected Value (5Y)
$18.96 +271.76%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 31.85% | CAGR (5y): 40.42%
%
Regression: 11.36% | CAGR (5y): 13.86%
%
Regression: 0% | CAGR (5y): 23.71%
Capped at 30.00x (Historical 5y: 16.09x)
%