DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.83
Today's Fair Value
$1.02 +22.89%
Margin of Safety
+18.63%
Projected Value (5Y)
$1.65 +98.8%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -2.36% | CAGR (5y): -12.69%
%
Regression: 1.33% | CAGR (5y): -2.79%
%
Regression: -22.59% | CAGR (5y): -29.52%
Capped at 13.67x (Historical 5y: 0.26x)
%