DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.60
Today's Fair Value
$0.75 -53.13%
Margin of Safety
-113.33%
Projected Value (5Y)
$1.20 -25%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -8.39% | CAGR (5y): -5.55%
%
Regression: 0.63% | CAGR (5y): 0.98%
%
Regression: 0% | CAGR (5y): -33.33%
Capped at 13.67x (Historical 5y: 0.99x)
%