DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.26
Today's Fair Value
$10.77 +72.04%
Margin of Safety
+41.88%
Projected Value (5Y)
$17.35 +177.16%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 144.82% | CAGR (5y): 172.28%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 0.15x)
%