DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.92
Today's Fair Value
$20.05 +411.48%
Margin of Safety
+80.45%
Projected Value (5Y)
$32.29 +723.72%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 28.45% | CAGR (5y): 36.91%
%
Regression: -0.28% | CAGR (5y): -0.51%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 41x)
%