DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.40
Today's Fair Value
$5.68 +29.09%
Margin of Safety
+22.54%
Projected Value (5Y)
$9.14 +107.73%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 29.54% | CAGR (5y): 0%
%
Regression: 3.98% | CAGR (5y): 4.61%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 10.44x)
%