DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.79
Today's Fair Value
$4.96 +77.78%
Margin of Safety
+43.75%
Projected Value (5Y)
$7.99 +186.38%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -6.35% | CAGR (5y): 70.76%
%
Regression: 14.37% | CAGR (5y): 14.41%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 20.32x)
%