DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$0.99
Today's Fair Value
$0.58 -41.41%
Margin of Safety
-70.69%
Projected Value (5Y)
$0.93 -6.06%
Dividends Paid (5Y)
$0.21
DCF Inputs
Scenario
%
Regression: 4.61% | CAGR (5y): -4.83%
%
Regression: 0.06% | CAGR (5y): 0.93%
%
Regression: 4.15% | CAGR (5y): -0.6%
Capped at 30.00x (Historical 5y: 1.55x)
%