DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.95
Today's Fair Value
$0.99 +4.21%
Margin of Safety
+4.04%
Projected Value (5Y)
$1.60 +68.42%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 15.79% | CAGR (5y): 13.74%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 8.12x)
%