DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.04
Today's Fair Value
$6.88 +36.51%
Margin of Safety
+26.74%
Projected Value (5Y)
$11.08 +119.84%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 65.96% | CAGR (5y): 79.97%
%
Regression: -3.7% | CAGR (5y): 0.96%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 6.12x)
%