DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.11
Today's Fair Value
$0.80 -27.93%
Margin of Safety
-38.75%
Projected Value (5Y)
$1.29 +16.22%
Dividends Paid (5Y)
$0.21
DCF Inputs
Scenario
%
Regression: -43.96% | CAGR (5y): -45.93%
%
Regression: -2.35% | CAGR (5y): -2.48%
%
Regression: 19.41% | CAGR (5y): 7.79%
Capped at 30.00x (Historical 5y: 17.1x)
%