DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.49
Today's Fair Value
$2.55 -26.93%
Margin of Safety
-36.86%
Projected Value (5Y)
$4.10 +17.48%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.86% | CAGR (5y): 1.35%
%
Regression: 52.51% | CAGR (5y): 118.64%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 12.4x)
%