DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.10
Today's Fair Value
$2.68 +143.64%
Margin of Safety
+58.96%
Projected Value (5Y)
$4.31 +291.82%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 26.34% | CAGR (5y): 0.94%
%
Regression: 23.9% | CAGR (5y): 25.44%
%
Regression: -12.15% | CAGR (5y): -52.12%
Capped at 13.67x (Historical 5y: 0.58x)
%