DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.52
Today's Fair Value
$6.69 +90.06%
Margin of Safety
+47.38%
Projected Value (5Y)
$10.77 +205.97%
Dividends Paid (5Y)
$0.87
DCF Inputs
Scenario
%
Regression: 31.09% | CAGR (5y): 92.25%
%
Regression: 8.89% | CAGR (5y): 17.69%
%
Regression: 35.87% | CAGR (5y): 47.24%
Capped at 30.00x (Historical 5y: 15.98x)
%