DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.85
Today's Fair Value
$7.47 +94.03%
Margin of Safety
+48.46%
Projected Value (5Y)
$12.03 +212.47%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 31.07% | CAGR (5y): 8.3%
%
Regression: 1.75% | CAGR (5y): 0.73%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 19.37x)
%