DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.82
Today's Fair Value
$1.13 +37.8%
Margin of Safety
+27.43%
Projected Value (5Y)
$1.82 +121.95%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 24.39% | CAGR (5y): 1.65%
%
Regression: 20.32% | CAGR (5y): 16.21%
%
Regression: -6.27% | CAGR (5y): -24.21%
Capped at 13.67x (Historical 5y: 0.59x)
%