DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.80
Today's Fair Value
$2.43 +35%
Margin of Safety
+25.93%
Projected Value (5Y)
$3.91 +117.22%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 1.96% | CAGR (5y): -11.71%
%
Regression: 12.45% | CAGR (5y): 0.24%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 113.92x)
%