DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.21
Today's Fair Value
$0.67 -44.63%
Margin of Safety
-80.60%
Projected Value (5Y)
$1.08 -10.74%
Dividends Paid (5Y)
$0.32
DCF Inputs
Scenario
%
Regression: 1.92% | CAGR (5y): -11.87%
%
Regression: 0.03% | CAGR (5y): 0.49%
%
Regression: 2.59% | CAGR (5y): 3.58%
Capped at 30.00x (Historical 5y: 1.43x)
%