DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.37
Today's Fair Value
$15.90 +371.81%
Margin of Safety
+78.81%
Projected Value (5Y)
$25.61 +659.94%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 7.88% | CAGR (5y): 0%
%
Regression: 25.76% | CAGR (5y): 41.5%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 35.72x)
%