DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.49
Today's Fair Value
$20.67 +276.5%
Margin of Safety
+73.44%
Projected Value (5Y)
$33.29 +506.38%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 44.26% | CAGR (5y): 111.32%
%
Regression: 12.93% | CAGR (5y): 14.43%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: n/a)
%