DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.71
Today's Fair Value
$0.79 +11.27%
Margin of Safety
+10.13%
Projected Value (5Y)
$1.27 +78.87%
Dividends Paid (5Y)
$0.05
DCF Inputs
Scenario
%
Regression: 12.83% | CAGR (5y): 0%
%
Regression: -0.09% | CAGR (5y): -0.45%
%
Regression: 6.62% | CAGR (5y): -11.48%
Capped at 30.00x (Historical 5y: 12.54x)
%