DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.18
Today's Fair Value
$2.87 -9.75%
Margin of Safety
-10.80%
Projected Value (5Y)
$4.63 +45.6%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -11.96% | CAGR (5y): 0%
%
Regression: 9.38% | CAGR (5y): 3.05%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 60.66x)
%