DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.98
Today's Fair Value
$10.96 +453.54%
Margin of Safety
+81.93%
Projected Value (5Y)
$17.65 +791.41%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 1.86% | CAGR (5y): 25.59%
%
Regression: -1.06% | CAGR (5y): -0.44%
%
Regression: -42.26% | CAGR (5y): -42.26%
Capped at 30.00x (Historical 5y: 9.41x)
%