DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.45
Today's Fair Value
$0.97 -60.41%
Margin of Safety
-152.58%
Projected Value (5Y)
$1.57 -35.92%
Dividends Paid (5Y)
$0.75
DCF Inputs
Scenario
%
Regression: 13.36% | CAGR (5y): 7.95%
%
Regression: 1.03% | CAGR (5y): 2.72%
%
Regression: 3.86% | CAGR (5y): 22.28%
Capped at 30.00x (Historical 5y: 2.29x)
%