DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.44
Today's Fair Value
$4.64 +34.88%
Margin of Safety
+25.86%
Projected Value (5Y)
$7.47 +117.15%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 1.07% | CAGR (5y): 0%
%
Regression: 9.75% | CAGR (5y): 8.32%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 13.27x)
%