DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.85
Today's Fair Value
$1.60 -43.86%
Margin of Safety
-78.13%
Projected Value (5Y)
$2.58 -9.47%
Dividends Paid (5Y)
$1.34
DCF Inputs
Scenario
%
Regression: 1.81% | CAGR (5y): -4.42%
%
Regression: 16.36% | CAGR (5y): 16.55%
%
Regression: -11.75% | CAGR (5y): -18.02%
Capped at 13.67x (Historical 5y: 0.43x)
%