DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.80
Today's Fair Value
$0.24 -70%
Margin of Safety
-233.33%
Projected Value (5Y)
$0.38 -52.5%
Dividends Paid (5Y)
$0.16
DCF Inputs
Scenario
%
Regression: 2.53% | CAGR (5y): 30.34%
%
Regression: 1.13% | CAGR (5y): 1.45%
%
Regression: 2.95% | CAGR (5y): 0.74%
Capped at 30.00x (Historical 5y: 0.14x)
%