DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.60
Today's Fair Value
$5.45 +109.62%
Margin of Safety
+52.29%
Projected Value (5Y)
$8.77 +237.31%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 4.14% | CAGR (5y): 9.36%
%
Regression: -0.39% | CAGR (5y): -0.48%
%
Regression: 4.37% | CAGR (5y): -11.63%
Capped at 18.00x (Historical 5y: 4.69x)
%