DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.17
Today's Fair Value
$2.34 +100%
Margin of Safety
+50.00%
Projected Value (5Y)
$3.77 +222.22%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -9.99% | CAGR (5y): -6.31%
%
Regression: 85.51% | CAGR (5y): -0.21%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 28.4x)
%