DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.75
Today's Fair Value
$16.18 +488.36%
Margin of Safety
+83.00%
Projected Value (5Y)
$26.05 +847.27%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 18.99% | CAGR (5y): 61.75%
%
Regression: 17.28% | CAGR (5y): -0.04%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 21.21x)
%