DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.12
Today's Fair Value
$10.03 +95.9%
Margin of Safety
+48.95%
Projected Value (5Y)
$16.15 +215.43%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -5.37% | CAGR (5y): 2.85%
%
Regression: -0.58% | CAGR (5y): -0.67%
%
Regression: 0% | CAGR (5y): -33.33%
Capped at 30.00x (Historical 5y: 15.3x)
%