DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.39
Today's Fair Value
$25.38 +478.13%
Margin of Safety
+82.70%
Projected Value (5Y)
$40.87 +830.98%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 3.35% | CAGR (5y): 50.03%
%
Regression: 0.1% | CAGR (5y): 0.27%
%
Regression: 12.13% | CAGR (5y): 1.21%
Capped at 30.00x (Historical 5y: 56.63x)
%