DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.97
Today's Fair Value
$0.37 -87.54%
Margin of Safety
-702.70%
Projected Value (5Y)
$0.60 -79.8%
Dividends Paid (5Y)
$0.13
DCF Inputs
Scenario
%
Regression: -15.68% | CAGR (5y): 0%
%
Regression: 2.59% | CAGR (5y): 5.1%
%
Regression: -58.56% | CAGR (5y): -53.08%
Capped at 18.00x (Historical 5y: 4.01x)
%